[BOXPAK] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
18-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -2.68%
YoY- 26.58%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 285,481 274,309 271,928 264,334 262,277 258,622 252,614 8.48%
PBT 17,995 20,866 22,578 22,838 23,258 21,439 19,518 -5.26%
Tax -2,820 -2,872 -3,086 -3,312 -3,194 -2,996 -2,519 7.80%
NP 15,175 17,994 19,492 19,526 20,064 18,443 16,999 -7.28%
-
NP to SH 15,175 17,994 19,492 19,526 20,064 18,443 16,999 -7.28%
-
Tax Rate 15.67% 13.76% 13.67% 14.50% 13.73% 13.97% 12.91% -
Total Cost 270,306 256,315 252,436 244,808 242,213 240,179 235,615 9.58%
-
Net Worth 139,842 141,074 134,961 120,059 126,641 126,047 118,766 11.49%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 6,002 6,002 6,002 6,002 4,202 4,202 4,202 26.80%
Div Payout % 39.56% 33.36% 30.80% 30.74% 20.95% 22.79% 24.72% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 139,842 141,074 134,961 120,059 126,641 126,047 118,766 11.49%
NOSH 60,018 60,031 59,982 60,029 60,019 60,022 59,983 0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.32% 6.56% 7.17% 7.39% 7.65% 7.13% 6.73% -
ROE 10.85% 12.76% 14.44% 16.26% 15.84% 14.63% 14.31% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 475.66 456.94 453.34 440.34 436.99 430.87 421.14 8.44%
EPS 25.28 29.97 32.50 32.53 33.43 30.73 28.34 -7.32%
DPS 10.00 10.00 10.00 10.00 7.00 7.00 7.00 26.81%
NAPS 2.33 2.35 2.25 2.00 2.11 2.10 1.98 11.45%
Adjusted Per Share Value based on latest NOSH - 60,029
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 237.81 228.50 226.52 220.19 218.48 215.43 210.43 8.48%
EPS 12.64 14.99 16.24 16.27 16.71 15.36 14.16 -7.28%
DPS 5.00 5.00 5.00 5.00 3.50 3.50 3.50 26.81%
NAPS 1.1649 1.1752 1.1242 1.0001 1.0549 1.05 0.9893 11.49%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.23 2.42 2.04 2.12 2.09 2.00 2.18 -
P/RPS 0.47 0.53 0.45 0.48 0.48 0.46 0.52 -6.51%
P/EPS 8.82 8.07 6.28 6.52 6.25 6.51 7.69 9.56%
EY 11.34 12.39 15.93 15.34 15.99 15.36 13.00 -8.69%
DY 4.48 4.13 4.90 4.72 3.35 3.50 3.21 24.86%
P/NAPS 0.96 1.03 0.91 1.06 0.99 0.95 1.10 -8.66%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 19/08/13 20/05/13 18/02/13 19/11/12 17/08/12 17/05/12 -
Price 2.25 2.49 2.45 2.06 2.18 2.08 1.92 -
P/RPS 0.47 0.54 0.54 0.47 0.50 0.48 0.46 1.44%
P/EPS 8.90 8.31 7.54 6.33 6.52 6.77 6.77 19.98%
EY 11.24 12.04 13.26 15.79 15.33 14.77 14.76 -16.59%
DY 4.44 4.02 4.08 4.85 3.21 3.37 3.65 13.93%
P/NAPS 0.97 1.06 1.09 1.03 1.03 0.99 0.97 0.00%

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