[BOXPAK] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -35.39%
YoY- 224.11%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 158,185 158,550 119,317 98,775 79,269 51,757 46,258 22.71%
PBT 15,001 7,047 4,203 2,204 1,502 -879 6,709 14.33%
Tax -2,583 -533 -150 -295 -913 -600 -1,661 7.62%
NP 12,418 6,514 4,053 1,909 589 -1,479 5,048 16.17%
-
NP to SH 12,418 6,514 4,053 1,909 589 -1,479 5,048 16.17%
-
Tax Rate 17.22% 7.56% 3.57% 13.38% 60.79% - 24.76% -
Total Cost 145,767 152,036 115,264 96,866 78,680 53,236 41,210 23.41%
-
Net Worth 105,634 70,821 66,661 63,033 61,800 61,324 67,226 7.81%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4,201 3,000 3,002 - - - 9,003 -11.91%
Div Payout % 33.83% 46.07% 74.09% - - - 178.36% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 105,634 70,821 66,661 63,033 61,800 61,324 67,226 7.81%
NOSH 60,019 60,018 60,055 60,031 60,000 60,121 60,023 -0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.85% 4.11% 3.40% 1.93% 0.74% -2.86% 10.91% -
ROE 11.76% 9.20% 6.08% 3.03% 0.95% -2.41% 7.51% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 263.56 264.17 198.68 164.54 132.11 86.09 77.07 22.72%
EPS 20.69 10.85 6.75 3.18 0.98 -2.46 8.41 16.17%
DPS 7.00 5.00 5.00 0.00 0.00 0.00 15.00 -11.91%
NAPS 1.76 1.18 1.11 1.05 1.03 1.02 1.12 7.81%
Adjusted Per Share Value based on latest NOSH - 60,178
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 131.77 132.07 99.39 82.28 66.03 43.11 38.53 22.72%
EPS 10.34 5.43 3.38 1.59 0.49 -1.23 4.21 16.13%
DPS 3.50 2.50 2.50 0.00 0.00 0.00 7.50 -11.91%
NAPS 0.8799 0.5899 0.5553 0.5251 0.5148 0.5108 0.56 7.81%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.00 0.62 0.95 0.90 1.17 1.62 1.86 -
P/RPS 0.38 0.23 0.48 0.55 0.89 1.88 2.41 -26.47%
P/EPS 4.83 5.71 14.08 28.30 119.19 -65.85 22.12 -22.38%
EY 20.69 17.51 7.10 3.53 0.84 -1.52 4.52 28.82%
DY 7.00 8.06 5.26 0.00 0.00 0.00 8.06 -2.32%
P/NAPS 0.57 0.53 0.86 0.86 1.14 1.59 1.66 -16.30%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 28/02/08 28/02/07 28/02/06 25/02/05 26/02/04 -
Price 1.69 0.86 0.84 0.97 1.01 1.55 1.94 -
P/RPS 0.64 0.33 0.42 0.59 0.76 1.80 2.52 -20.40%
P/EPS 8.17 7.92 12.45 30.50 102.89 -63.01 23.07 -15.87%
EY 12.24 12.62 8.03 3.28 0.97 -1.59 4.34 18.84%
DY 4.14 5.81 5.95 0.00 0.00 0.00 7.73 -9.87%
P/NAPS 0.96 0.73 0.76 0.92 0.98 1.52 1.73 -9.34%

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