[BOXPAK] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 30.43%
YoY- 90.33%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 184,002 173,468 164,737 158,185 150,117 153,976 155,473 11.87%
PBT 11,919 13,154 13,081 15,000 10,728 8,533 7,550 35.54%
Tax -3,007 -2,927 -2,687 -2,583 -1,208 -872 -635 181.72%
NP 8,912 10,227 10,394 12,417 9,520 7,661 6,915 18.40%
-
NP to SH 8,912 10,227 10,394 12,417 9,520 7,661 6,915 18.40%
-
Tax Rate 25.23% 22.25% 20.54% 17.22% 11.26% 10.22% 8.41% -
Total Cost 175,090 163,241 154,343 145,768 140,597 146,315 148,558 11.56%
-
Net Worth 102,094 102,509 104,506 105,566 77,468 73,290 73,895 24.02%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,198 4,198 4,198 4,198 2,999 2,999 2,999 25.10%
Div Payout % 47.11% 41.05% 40.39% 33.81% 31.51% 39.16% 43.38% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 102,094 102,509 104,506 105,566 77,468 73,290 73,895 24.02%
NOSH 60,055 59,947 60,408 59,980 60,052 60,073 60,077 -0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.84% 5.90% 6.31% 7.85% 6.34% 4.98% 4.45% -
ROE 8.73% 9.98% 9.95% 11.76% 12.29% 10.45% 9.36% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 306.38 289.37 272.71 263.73 249.97 256.31 258.79 11.90%
EPS 14.84 17.06 17.21 20.70 15.85 12.75 11.51 18.44%
DPS 7.00 7.00 7.00 7.00 5.00 5.00 5.00 25.12%
NAPS 1.70 1.71 1.73 1.76 1.29 1.22 1.23 24.05%
Adjusted Per Share Value based on latest NOSH - 59,980
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 153.27 144.50 137.23 131.77 125.05 128.26 129.51 11.87%
EPS 7.42 8.52 8.66 10.34 7.93 6.38 5.76 18.37%
DPS 3.50 3.50 3.50 3.50 2.50 2.50 2.50 25.12%
NAPS 0.8505 0.8539 0.8705 0.8794 0.6453 0.6105 0.6156 24.02%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.27 1.37 1.49 1.00 1.00 0.83 0.86 -
P/RPS 0.41 0.47 0.55 0.38 0.40 0.32 0.33 15.55%
P/EPS 8.56 8.03 8.66 4.83 6.31 6.51 7.47 9.49%
EY 11.68 12.45 11.55 20.70 15.85 15.36 13.38 -8.65%
DY 5.51 5.11 4.70 7.00 5.00 6.02 5.81 -3.46%
P/NAPS 0.75 0.80 0.86 0.57 0.78 0.68 0.70 4.70%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 18/08/10 19/05/10 24/02/10 18/11/09 19/08/09 20/05/09 -
Price 1.16 1.35 1.50 1.69 0.92 0.89 0.89 -
P/RPS 0.38 0.47 0.55 0.64 0.37 0.35 0.34 7.68%
P/EPS 7.82 7.91 8.72 8.16 5.80 6.98 7.73 0.77%
EY 12.79 12.64 11.47 12.25 17.23 14.33 12.93 -0.72%
DY 6.03 5.19 4.67 4.14 5.43 5.62 5.62 4.80%
P/NAPS 0.68 0.79 0.87 0.96 0.71 0.73 0.72 -3.73%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment