[BOXPAK] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 30.28%
YoY- 47.54%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 255,957 237,852 179,637 145,213 156,457 112,241 95,764 17.78%
PBT 23,338 15,752 9,337 13,444 8,537 3,530 3,649 36.20%
Tax -3,360 -1,956 -1,613 -1,046 -134 -176 -694 30.03%
NP 19,978 13,796 7,724 12,397 8,402 3,354 2,954 37.47%
-
NP to SH 19,978 13,796 7,724 12,397 8,402 3,354 2,954 37.47%
-
Tax Rate 14.40% 12.42% 17.28% 7.78% 1.57% 4.99% 19.02% -
Total Cost 235,978 224,056 171,913 132,816 148,054 108,886 92,809 16.81%
-
Net Worth 126,667 112,232 102,052 77,433 70,822 65,452 63,056 12.31%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 126,667 112,232 102,052 77,433 70,822 65,452 63,056 12.31%
NOSH 60,032 60,017 60,031 60,025 60,019 60,047 60,054 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.81% 5.80% 4.30% 8.54% 5.37% 2.99% 3.09% -
ROE 15.77% 12.29% 7.57% 16.01% 11.86% 5.13% 4.69% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 426.37 396.31 299.24 241.92 260.68 186.92 159.46 17.79%
EPS 33.28 22.99 12.87 20.65 14.00 5.59 4.92 37.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 1.87 1.70 1.29 1.18 1.09 1.05 12.32%
Adjusted Per Share Value based on latest NOSH - 60,052
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 213.21 198.13 149.64 120.96 130.33 93.50 79.77 17.78%
EPS 16.64 11.49 6.43 10.33 7.00 2.79 2.46 37.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0552 0.9349 0.8501 0.645 0.59 0.5452 0.5253 12.31%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.09 1.13 1.27 1.00 0.65 0.98 0.75 -
P/RPS 0.49 0.29 0.42 0.41 0.25 0.52 0.47 0.69%
P/EPS 6.28 4.92 9.87 4.84 4.64 17.54 15.24 -13.72%
EY 15.92 20.34 10.13 20.65 21.54 5.70 6.56 15.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.60 0.75 0.78 0.55 0.90 0.71 5.69%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 17/11/11 23/11/10 18/11/09 13/11/08 21/11/07 21/11/06 -
Price 2.18 1.20 1.16 0.92 0.60 0.95 0.74 -
P/RPS 0.51 0.30 0.39 0.38 0.23 0.51 0.46 1.73%
P/EPS 6.55 5.22 9.02 4.45 4.29 17.00 15.04 -12.92%
EY 15.27 19.16 11.09 22.45 23.33 5.88 6.65 14.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.64 0.68 0.71 0.51 0.87 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