[BOXPAK] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 7.33%
YoY- 29.77%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 119,318 111,134 108,361 103,396 98,774 92,665 87,394 22.99%
PBT 4,204 2,115 2,163 2,157 2,204 4,622 4,078 2.04%
Tax 138 94 20 -108 -295 -1,313 -1,402 -
NP 4,342 2,209 2,183 2,049 1,909 3,309 2,676 37.95%
-
NP to SH 4,342 2,209 2,183 2,049 1,909 3,309 2,676 37.95%
-
Tax Rate -3.28% -4.44% -0.92% 5.01% 13.38% 28.41% 34.38% -
Total Cost 114,976 108,925 106,178 101,347 96,865 89,356 84,718 22.51%
-
Net Worth 66,673 65,335 64,135 63,353 63,187 63,193 62,618 4.25%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,003 - - - - - - -
Div Payout % 69.17% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 66,673 65,335 64,135 63,353 63,187 63,193 62,618 4.25%
NOSH 60,065 59,940 59,939 59,767 60,178 60,184 60,209 -0.15%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.64% 1.99% 2.01% 1.98% 1.93% 3.57% 3.06% -
ROE 6.51% 3.38% 3.40% 3.23% 3.02% 5.24% 4.27% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 198.65 185.41 180.78 173.00 164.13 153.97 145.15 23.19%
EPS 7.23 3.69 3.64 3.43 3.17 5.50 4.44 38.28%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.09 1.07 1.06 1.05 1.05 1.04 4.42%
Adjusted Per Share Value based on latest NOSH - 59,767
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 99.39 92.58 90.27 86.13 82.28 77.19 72.80 22.99%
EPS 3.62 1.84 1.82 1.71 1.59 2.76 2.23 38.00%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5554 0.5442 0.5343 0.5277 0.5264 0.5264 0.5216 4.26%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.95 0.98 0.99 0.90 0.90 0.75 0.83 -
P/RPS 0.48 0.53 0.55 0.52 0.55 0.49 0.57 -10.79%
P/EPS 13.14 26.59 27.18 26.25 28.37 13.64 18.67 -20.82%
EY 7.61 3.76 3.68 3.81 3.52 7.33 5.35 26.39%
DY 5.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.90 0.93 0.85 0.86 0.71 0.80 4.92%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 21/11/07 22/08/07 23/05/07 28/02/07 21/11/06 24/08/06 -
Price 0.84 0.95 0.88 0.84 0.97 0.74 0.91 -
P/RPS 0.42 0.51 0.49 0.49 0.59 0.48 0.63 -23.62%
P/EPS 11.62 25.78 24.16 24.50 30.58 13.46 20.47 -31.37%
EY 8.61 3.88 4.14 4.08 3.27 7.43 4.88 45.86%
DY 5.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.87 0.82 0.79 0.92 0.70 0.88 -9.28%

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