[BOXPAK] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 47.5%
YoY- 127.69%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 332,942 273,210 253,260 233,410 169,006 138,438 147,586 14.51%
PBT 5,742 17,180 21,124 13,380 6,696 10,388 7,416 -4.17%
Tax -1,370 -2,514 -3,396 -1,686 -1,560 -872 -174 41.02%
NP 4,372 14,666 17,728 11,694 5,136 9,516 7,242 -8.06%
-
NP to SH 4,372 14,666 17,728 11,694 5,136 9,516 7,242 -8.06%
-
Tax Rate 23.86% 14.63% 16.08% 12.60% 23.30% 8.39% 2.35% -
Total Cost 328,570 258,544 235,532 221,716 163,870 128,922 140,344 15.22%
-
Net Worth 135,123 141,019 126,085 105,654 102,599 73,200 67,255 12.32%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 135,123 141,019 126,085 105,654 102,599 73,200 67,255 12.32%
NOSH 60,054 60,008 60,040 60,030 59,999 60,000 60,049 0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.31% 5.37% 7.00% 5.01% 3.04% 6.87% 4.91% -
ROE 3.24% 10.40% 14.06% 11.07% 5.01% 13.00% 10.77% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 554.40 455.29 421.81 388.82 281.68 230.73 245.77 14.51%
EPS 7.28 24.44 29.54 19.48 8.56 15.86 12.06 -8.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.35 2.10 1.76 1.71 1.22 1.12 12.32%
Adjusted Per Share Value based on latest NOSH - 60,031
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 277.34 227.59 210.97 194.43 140.78 115.32 122.94 14.51%
EPS 3.64 12.22 14.77 9.74 4.28 7.93 6.03 -8.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1256 1.1747 1.0503 0.8801 0.8547 0.6098 0.5602 12.32%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.31 2.42 2.00 1.33 1.37 0.83 0.94 -
P/RPS 0.42 0.53 0.47 0.34 0.49 0.36 0.38 1.68%
P/EPS 31.73 9.90 6.77 6.83 16.00 5.23 7.79 26.35%
EY 3.15 10.10 14.76 14.65 6.25 19.11 12.83 -20.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.03 0.95 0.76 0.80 0.68 0.84 3.45%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 19/08/14 19/08/13 17/08/12 16/08/11 18/08/10 19/08/09 28/08/08 -
Price 2.31 2.49 2.08 1.24 1.35 0.89 0.78 -
P/RPS 0.42 0.55 0.49 0.32 0.48 0.39 0.32 4.63%
P/EPS 31.73 10.19 7.04 6.37 15.77 5.61 6.47 30.32%
EY 3.15 9.82 14.20 15.71 6.34 17.82 15.46 -23.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.06 0.99 0.70 0.79 0.73 0.70 6.64%

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