[BOXPAK] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 2.59%
YoY- 31.4%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 253,260 233,410 169,006 138,438 147,586 109,156 89,986 18.80%
PBT 21,124 13,380 6,696 10,388 7,416 3,122 3,206 36.88%
Tax -3,396 -1,686 -1,560 -872 -174 -104 -734 29.05%
NP 17,728 11,694 5,136 9,516 7,242 3,018 2,472 38.82%
-
NP to SH 17,728 11,694 5,136 9,516 7,242 3,018 2,472 38.82%
-
Tax Rate 16.08% 12.60% 23.30% 8.39% 2.35% 3.33% 22.89% -
Total Cost 235,532 221,716 163,870 128,922 140,344 106,138 87,514 17.92%
-
Net Worth 126,085 105,654 102,599 73,200 67,255 64,327 62,399 12.42%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 126,085 105,654 102,599 73,200 67,255 64,327 62,399 12.42%
NOSH 60,040 60,030 59,999 60,000 60,049 60,119 60,000 0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.00% 5.01% 3.04% 6.87% 4.91% 2.76% 2.75% -
ROE 14.06% 11.07% 5.01% 13.00% 10.77% 4.69% 3.96% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 421.81 388.82 281.68 230.73 245.77 181.56 149.98 18.78%
EPS 29.54 19.48 8.56 15.86 12.06 5.02 4.12 38.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 1.76 1.71 1.22 1.12 1.07 1.04 12.41%
Adjusted Per Share Value based on latest NOSH - 60,073
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 210.97 194.43 140.78 115.32 122.94 90.93 74.96 18.80%
EPS 14.77 9.74 4.28 7.93 6.03 2.51 2.06 38.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0503 0.8801 0.8547 0.6098 0.5602 0.5359 0.5198 12.42%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.00 1.33 1.37 0.83 0.94 0.99 0.83 -
P/RPS 0.47 0.34 0.49 0.36 0.38 0.55 0.55 -2.58%
P/EPS 6.77 6.83 16.00 5.23 7.79 19.72 20.15 -16.60%
EY 14.76 14.65 6.25 19.11 12.83 5.07 4.96 19.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.76 0.80 0.68 0.84 0.93 0.80 2.90%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 16/08/11 18/08/10 19/08/09 28/08/08 22/08/07 24/08/06 -
Price 2.08 1.24 1.35 0.89 0.78 0.88 0.91 -
P/RPS 0.49 0.32 0.48 0.39 0.32 0.48 0.61 -3.58%
P/EPS 7.04 6.37 15.77 5.61 6.47 17.53 22.09 -17.33%
EY 14.20 15.71 6.34 17.82 15.46 5.70 4.53 20.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.70 0.79 0.73 0.70 0.82 0.88 1.98%

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