[BOXPAK] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -4.77%
YoY- -18.88%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 46,258 45,752 45,932 45,011 45,965 47,851 49,217 -4.03%
PBT 6,709 7,406 8,224 8,540 9,038 10,471 11,514 -30.16%
Tax -1,661 -1,586 -1,843 -1,927 -2,094 -3,481 -3,781 -42.12%
NP 5,048 5,820 6,381 6,613 6,944 6,990 7,733 -24.69%
-
NP to SH 5,048 5,820 6,381 6,613 6,944 6,990 7,733 -24.69%
-
Tax Rate 24.76% 21.42% 22.41% 22.56% 23.17% 33.24% 32.84% -
Total Cost 41,210 39,932 39,551 38,398 39,021 40,861 41,484 -0.43%
-
Net Worth 67,393 67,393 68,349 71,534 70,838 39,999 39,974 41.51%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 9,015 9,001 9,001 8,002 8,002 7,950 7,950 8.71%
Div Payout % 178.59% 154.66% 141.06% 121.00% 115.24% 113.75% 102.82% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 67,393 67,393 68,349 71,534 70,838 39,999 39,974 41.51%
NOSH 60,172 60,172 59,955 60,112 60,033 39,999 39,974 31.24%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.91% 12.72% 13.89% 14.69% 15.11% 14.61% 15.71% -
ROE 7.49% 8.64% 9.34% 9.24% 9.80% 17.48% 19.34% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 76.88 76.03 76.61 74.88 76.57 119.63 123.12 -26.88%
EPS 8.39 9.67 10.64 11.00 11.57 17.48 19.34 -42.60%
DPS 15.00 15.00 15.01 13.31 13.33 20.00 20.00 -17.40%
NAPS 1.12 1.12 1.14 1.19 1.18 1.00 1.00 7.82%
Adjusted Per Share Value based on latest NOSH - 60,112
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 38.53 38.11 38.26 37.49 38.29 39.86 41.00 -4.04%
EPS 4.21 4.85 5.32 5.51 5.78 5.82 6.44 -24.61%
DPS 7.51 7.50 7.50 6.67 6.67 6.62 6.62 8.74%
NAPS 0.5614 0.5614 0.5694 0.5959 0.5901 0.3332 0.333 41.51%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.86 1.79 1.86 1.55 1.59 2.73 3.00 -
P/RPS 2.42 2.35 2.43 2.07 2.08 2.28 2.44 -0.54%
P/EPS 22.17 18.51 17.48 14.09 13.75 15.62 15.51 26.80%
EY 4.51 5.40 5.72 7.10 7.27 6.40 6.45 -21.16%
DY 8.06 8.38 8.07 8.59 8.38 7.33 6.67 13.41%
P/NAPS 1.66 1.60 1.63 1.30 1.35 2.73 3.00 -32.52%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 18/11/03 19/08/03 20/05/03 27/02/03 29/11/02 20/08/02 -
Price 1.94 1.78 1.88 1.62 1.56 1.62 3.08 -
P/RPS 2.52 2.34 2.45 2.16 2.04 1.35 2.50 0.53%
P/EPS 23.12 18.40 17.66 14.73 13.49 9.27 15.92 28.15%
EY 4.32 5.43 5.66 6.79 7.41 10.79 6.28 -22.02%
DY 7.73 8.43 7.99 8.22 8.54 12.35 6.49 12.32%
P/NAPS 1.73 1.59 1.65 1.36 1.32 1.62 3.08 -31.85%

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