[BOXPAK] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 11.16%
YoY- 13.54%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 179,637 145,213 156,457 112,241 95,764 77,901 48,053 24.56%
PBT 9,337 13,444 8,537 3,530 3,649 -510 -290 -
Tax -1,613 -1,046 -134 -176 -694 -161 -693 15.11%
NP 7,724 12,397 8,402 3,354 2,954 -672 -984 -
-
NP to SH 7,724 12,397 8,402 3,354 2,954 -672 -984 -
-
Tax Rate 17.28% 7.78% 1.57% 4.99% 19.02% - - -
Total Cost 171,913 132,816 148,054 108,886 92,809 78,573 49,037 23.24%
-
Net Worth 102,052 77,433 70,822 65,452 63,056 60,599 61,799 8.71%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 102,052 77,433 70,822 65,452 63,056 60,599 61,799 8.71%
NOSH 60,031 60,025 60,019 60,047 60,054 59,999 60,000 0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.30% 8.54% 5.37% 2.99% 3.09% -0.86% -2.05% -
ROE 7.57% 16.01% 11.86% 5.13% 4.69% -1.11% -1.59% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 299.24 241.92 260.68 186.92 159.46 129.84 80.09 24.55%
EPS 12.87 20.65 14.00 5.59 4.92 -1.12 -1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.29 1.18 1.09 1.05 1.01 1.03 8.70%
Adjusted Per Share Value based on latest NOSH - 59,940
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 149.64 120.96 130.33 93.50 79.77 64.89 40.03 24.56%
EPS 6.43 10.33 7.00 2.79 2.46 -0.56 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8501 0.645 0.59 0.5452 0.5253 0.5048 0.5148 8.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.27 1.00 0.65 0.98 0.75 1.38 1.80 -
P/RPS 0.42 0.41 0.25 0.52 0.47 1.06 2.25 -24.39%
P/EPS 9.87 4.84 4.64 17.54 15.24 -123.21 -109.76 -
EY 10.13 20.65 21.54 5.70 6.56 -0.81 -0.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.78 0.55 0.90 0.71 1.37 1.75 -13.16%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 18/11/09 13/11/08 21/11/07 21/11/06 29/11/05 25/11/04 -
Price 1.16 0.92 0.60 0.95 0.74 1.21 1.72 -
P/RPS 0.39 0.38 0.23 0.51 0.46 0.93 2.15 -24.75%
P/EPS 9.02 4.45 4.29 17.00 15.04 -108.04 -104.88 -
EY 11.09 22.45 23.33 5.88 6.65 -0.93 -0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.51 0.87 0.70 1.20 1.67 -13.90%

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