[BOXPAK] QoQ TTM Result on 31-Mar-2001 [#1]

Stock

[BOXPAK] BOX-PAK (MALAYSIA) BHD

Announcement Date

18-May-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

31-Mar-2001 [#1]

Profit Trend

QoQ- 18.98%

YoY- 31.91%

Quarter Report

BOXPAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
TTM Result
Revenue	53,122	53,599	54,326	55,130	52,187	50,487	47,374	7.91%
YoY %	-0.89%	-1.34%	-1.46%	5.64%	3.37%	6.57%	-	-
Horiz. %	112.13%	113.14%	114.67%	116.37%	110.16%	106.57%	100.00%	-
PBT	11,506	10,394	8,924	8,372	7,094	6,994	7,117	37.62%
YoY %	10.70%	16.47%	6.59%	18.02%	1.43%	-1.73%	-	-
Horiz. %	161.67%	146.04%	125.39%	117.63%	99.68%	98.27%	100.00%	-
Tax	-3,727	-3,675	-2,997	-2,486	-2,147	-1,079	-690	206.90%
YoY %	-1.41%	-22.62%	-20.56%	-15.79%	-98.98%	-56.38%	-	-
Horiz. %	540.14%	532.61%	434.35%	360.29%	311.16%	156.38%	100.00%	-
NP	7,779	6,719	5,927	5,886	4,947	5,915	6,427	13.53%
YoY %	15.78%	13.36%	0.70%	18.98%	-16.37%	-7.97%	-	-
Horiz. %	121.04%	104.54%	92.22%	91.58%	76.97%	92.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,779	6,719	5,927	5,886	4,947	5,915	6,427	13.53%
YoY %	15.78%	13.36%	0.70%	18.98%	-16.37%	-7.97%	-	-
Horiz. %	121.04%	104.54%	92.22%	91.58%	76.97%	92.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.39%	35.36%	33.58%	29.69%	30.27%	15.43%	9.70%	-
YoY %	-8.40%	5.30%	13.10%	-1.92%	96.18%	59.07%	-	-
Horiz. %	333.92%	364.54%	346.19%	306.08%	312.06%	159.07%	100.00%	-
Total Cost	45,343	46,880	48,399	49,244	47,240	44,572	40,947	7.01%
YoY %	-3.28%	-3.14%	-1.72%	4.24%	5.99%	8.85%	-	-
Horiz. %	110.74%	114.49%	118.20%	120.26%	115.37%	108.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	39,680	68,906	67,000	66,272	65,205	69,955	70,178	-31.55%
YoY %	-42.41%	2.84%	1.10%	1.64%	-6.79%	-0.32%	-	-
Horiz. %	56.54%	98.19%	95.47%	94.43%	92.91%	99.68%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Dividend
Div	7,958	8,043	8,043	7,481	7,481	1,443	1,443	211.17%
YoY %	-1.06%	0.00%	7.51%	0.00%	418.43%	0.00%	-	-
Horiz. %	551.49%	557.38%	557.38%	518.43%	518.43%	100.00%	100.00%	-
Div Payout %	102.30%	119.71%	135.71%	127.10%	151.23%	24.41%	22.46%	-
YoY %	-14.54%	-11.79%	6.77%	-15.96%	519.54%	8.68%	-	-
Horiz. %	455.48%	532.99%	604.23%	565.89%	673.33%	108.68%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Equity
Net Worth	39,680	68,906	67,000	66,272	65,205	69,955	70,178	-31.55%
YoY %	-42.41%	2.84%	1.10%	1.64%	-6.79%	-0.32%	-	-
Horiz. %	56.54%	98.19%	95.47%	94.43%	92.91%	99.68%	100.00%	-
NOSH	39,680	39,830	40,120	39,923	40,250	39,974	40,102	-0.70%
YoY %	-0.38%	-0.72%	0.49%	-0.81%	0.69%	-0.32%	-	-
Horiz. %	98.95%	99.32%	100.04%	99.55%	100.37%	99.68%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Ratio Analysis
NP Margin	14.64%	12.54%	10.91%	10.68%	9.48%	11.72%	13.57%	-
YoY %	16.75%	14.94%	2.15%	12.66%	-19.11%	-13.63%	-	-
Horiz. %	107.89%	92.41%	80.40%	78.70%	69.86%	86.37%	100.00%	-
ROE	19.60%	9.75%	8.85%	8.88%	7.59%	8.46%	9.16%	-
YoY %	101.03%	10.17%	-0.34%	17.00%	-10.28%	-7.64%	-	-
Horiz. %	213.97%	106.44%	96.62%	96.94%	82.86%	92.36%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Per Share
RPS	133.87	134.57	135.41	138.09	129.66	126.30	118.13	8.67%
YoY %	-0.52%	-0.62%	-1.94%	6.50%	2.66%	6.92%	-	-
Horiz. %	113.32%	113.92%	114.63%	116.90%	109.76%	106.92%	100.00%	-
EPS	19.60	16.87	14.77	14.74	12.29	14.80	16.03	14.30%
YoY %	16.18%	14.22%	0.20%	19.93%	-16.96%	-7.67%	-	-
Horiz. %	122.27%	105.24%	92.14%	91.95%	76.67%	92.33%	100.00%	-
DPS	20.00	20.00	20.00	18.60	18.59	3.61	3.60	212.70%
YoY %	0.00%	0.00%	7.53%	0.05%	414.96%	0.28%	-	-
Horiz. %	555.56%	555.56%	555.56%	516.67%	516.39%	100.28%	100.00%	-
NAPS	1.00	1.73	1.67	1.66	1.62	1.75	1.75	-31.06%
YoY %	-42.20%	3.59%	0.60%	2.47%	-7.43%	0.00%	-	-
Horiz. %	57.14%	98.86%	95.43%	94.86%	92.57%	100.00%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 39,923
RPS	44.25	44.65	45.25	45.92	43.47	42.06	39.46	7.91%
YoY %	-0.90%	-1.33%	-1.46%	5.64%	3.35%	6.59%	-	-
Horiz. %	112.14%	113.15%	114.67%	116.37%	110.16%	106.59%	100.00%	-
EPS	6.48	5.60	4.94	4.90	4.12	4.93	5.35	13.58%
YoY %	15.71%	13.36%	0.82%	18.93%	-16.43%	-7.85%	-	-
Horiz. %	121.12%	104.67%	92.34%	91.59%	77.01%	92.15%	100.00%	-
DPS	6.63	6.70	6.70	6.23	6.23	1.20	1.20	211.55%
YoY %	-1.04%	0.00%	7.54%	0.00%	419.17%	0.00%	-	-
Horiz. %	552.50%	558.33%	558.33%	519.17%	519.17%	100.00%	100.00%	-
NAPS	0.3305	0.574	0.5581	0.5521	0.5432	0.5827	0.5846	-31.55%
YoY %	-42.42%	2.85%	1.09%	1.64%	-6.78%	-0.33%	-	-
Horiz. %	56.53%	98.19%	95.47%	94.44%	92.92%	99.67%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/01	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	30/06/00	-
Price	2.58	2.02	2.30	1.83	2.08	2.65	2.70	-
P/RPS	1.93	1.50	1.70	1.33	1.60	2.10	2.29	-10.74%
YoY %	28.67%	-11.76%	27.82%	-16.87%	-23.81%	-8.30%	-	-
Horiz. %	84.28%	65.50%	74.24%	58.08%	69.87%	91.70%	100.00%	-
P/EPS	13.16	11.97	15.57	12.41	16.92	17.91	16.85	-15.15%
YoY %	9.94%	-23.12%	25.46%	-26.65%	-5.53%	6.29%	-	-
Horiz. %	78.10%	71.04%	92.40%	73.65%	100.42%	106.29%	100.00%	-
EY	7.60	8.35	6.42	8.06	5.91	5.58	5.94	17.80%
YoY %	-8.98%	30.06%	-20.35%	36.38%	5.91%	-6.06%	-	-
Horiz. %	127.95%	140.57%	108.08%	135.69%	99.49%	93.94%	100.00%	-
DY	7.75	9.90	8.70	10.16	8.94	1.36	1.33	222.77%
YoY %	-21.72%	13.79%	-14.37%	13.65%	557.35%	2.26%	-	-
Horiz. %	582.71%	744.36%	654.14%	763.91%	672.18%	102.26%	100.00%	-
P/NAPS	2.58	1.17	1.38	1.10	1.28	1.51	1.54	40.92%
YoY %	120.51%	-15.22%	25.45%	-14.06%	-15.23%	-1.95%	-	-
Horiz. %	167.53%	75.97%	89.61%	71.43%	83.12%	98.05%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	27/02/02	16/11/01	17/08/01	18/05/01	23/02/01	27/11/00	28/08/00	-
Price	2.14	2.30	2.35	2.10	1.92	2.56	2.14	-
P/RPS	1.60	1.71	1.74	1.52	1.48	2.03	1.81	-7.87%
YoY %	-6.43%	-1.72%	14.47%	2.70%	-27.09%	12.15%	-	-
Horiz. %	88.40%	94.48%	96.13%	83.98%	81.77%	112.15%	100.00%	-
P/EPS	10.92	13.63	15.91	14.24	15.62	17.30	13.35	-12.50%
YoY %	-19.88%	-14.33%	11.73%	-8.83%	-9.71%	29.59%	-	-
Horiz. %	81.80%	102.10%	119.18%	106.67%	117.00%	129.59%	100.00%	-
EY	9.16	7.33	6.29	7.02	6.40	5.78	7.49	14.31%
YoY %	24.97%	16.53%	-10.40%	9.69%	10.73%	-22.83%	-	-
Horiz. %	122.30%	97.86%	83.98%	93.72%	85.45%	77.17%	100.00%	-
DY	9.35	8.70	8.51	8.86	9.68	1.41	1.68	213.07%
YoY %	7.47%	2.23%	-3.95%	-8.47%	586.52%	-16.07%	-	-
Horiz. %	556.55%	517.86%	506.55%	527.38%	576.19%	83.93%	100.00%	-
P/NAPS	2.14	1.33	1.41	1.27	1.19	1.46	1.22	45.29%
YoY %	60.90%	-5.67%	11.02%	6.72%	-18.49%	19.67%	-	-
Horiz. %	175.41%	109.02%	115.57%	104.10%	97.54%	119.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos