[BOXPAK] QoQ TTM Result on 31-Mar-2002 [#1]

Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 4.79%
YoY- 38.5%
Quarter Report
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 45,965 47,851 49,217 51,170 53,122 53,599 54,326 -10.51%
PBT 9,038 10,471 11,514 12,103 11,506 10,394 8,924 0.84%
Tax -2,094 -3,481 -3,781 -3,951 -3,727 -3,675 -2,997 -21.20%
NP 6,944 6,990 7,733 8,152 7,779 6,719 5,927 11.10%
-
NP to SH 6,944 6,990 7,733 8,152 7,779 6,719 5,927 11.10%
-
Tax Rate 23.17% 33.24% 32.84% 32.64% 32.39% 35.36% 33.58% -
Total Cost 39,021 40,861 41,484 43,018 45,343 46,880 48,399 -13.34%
-
Net Worth 70,838 39,999 39,974 39,958 39,680 68,906 67,000 3.77%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 8,002 7,950 7,950 7,958 7,958 8,043 8,043 -0.33%
Div Payout % 115.24% 113.75% 102.82% 97.62% 102.30% 119.71% 135.71% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 70,838 39,999 39,974 39,958 39,680 68,906 67,000 3.77%
NOSH 60,033 39,999 39,974 39,958 39,680 39,830 40,120 30.72%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 15.11% 14.61% 15.71% 15.93% 14.64% 12.54% 10.91% -
ROE 9.80% 17.48% 19.34% 20.40% 19.60% 9.75% 8.85% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 76.57 119.63 123.12 128.06 133.87 134.57 135.41 -31.54%
EPS 11.57 17.48 19.34 20.40 19.60 16.87 14.77 -14.98%
DPS 13.33 20.00 20.00 20.00 20.00 20.00 20.00 -23.64%
NAPS 1.18 1.00 1.00 1.00 1.00 1.73 1.67 -20.61%
Adjusted Per Share Value based on latest NOSH - 39,958
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 38.29 39.86 41.00 42.62 44.25 44.65 45.25 -10.50%
EPS 5.78 5.82 6.44 6.79 6.48 5.60 4.94 11.00%
DPS 6.67 6.62 6.62 6.63 6.63 6.70 6.70 -0.29%
NAPS 0.5901 0.3332 0.333 0.3329 0.3305 0.574 0.5581 3.77%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.59 2.73 3.00 3.06 2.58 2.02 2.30 -
P/RPS 2.08 2.28 2.44 2.39 1.93 1.50 1.70 14.35%
P/EPS 13.75 15.62 15.51 15.00 13.16 11.97 15.57 -7.93%
EY 7.27 6.40 6.45 6.67 7.60 8.35 6.42 8.61%
DY 8.38 7.33 6.67 6.54 7.75 9.90 8.70 -2.46%
P/NAPS 1.35 2.73 3.00 3.06 2.58 1.17 1.38 -1.45%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 29/11/02 20/08/02 21/05/02 27/02/02 16/11/01 17/08/01 -
Price 1.56 1.62 3.08 3.30 2.14 2.30 2.35 -
P/RPS 2.04 1.35 2.50 2.58 1.60 1.71 1.74 11.15%
P/EPS 13.49 9.27 15.92 16.18 10.92 13.63 15.91 -10.38%
EY 7.41 10.79 6.28 6.18 9.16 7.33 6.29 11.51%
DY 8.54 12.35 6.49 6.06 9.35 8.70 8.51 0.23%
P/NAPS 1.32 1.62 3.08 3.30 2.14 1.33 1.41 -4.29%

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