[BOXPAK] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -22.48%
YoY- 60.72%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 248,698 195,512 158,185 158,550 119,317 98,775 79,269 20.98%
PBT 17,568 11,661 15,001 7,047 4,203 2,204 1,502 50.63%
Tax -2,057 -1,316 -2,583 -533 -150 -295 -913 14.48%
NP 15,511 10,345 12,418 6,514 4,053 1,909 589 72.44%
-
NP to SH 15,511 10,345 12,418 6,514 4,053 1,909 589 72.44%
-
Tax Rate 11.71% 11.29% 17.22% 7.56% 3.57% 13.38% 60.79% -
Total Cost 233,187 185,167 145,767 152,036 115,264 96,866 78,680 19.84%
-
Net Worth 116,452 106,872 105,634 70,821 66,661 63,033 61,800 11.13%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 4,201 4,202 4,201 3,000 3,002 - - -
Div Payout % 27.09% 40.63% 33.83% 46.07% 74.09% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 116,452 106,872 105,634 70,821 66,661 63,033 61,800 11.13%
NOSH 60,027 60,040 60,019 60,018 60,055 60,031 60,000 0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.24% 5.29% 7.85% 4.11% 3.40% 1.93% 0.74% -
ROE 13.32% 9.68% 11.76% 9.20% 6.08% 3.03% 0.95% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 414.31 325.63 263.56 264.17 198.68 164.54 132.11 20.97%
EPS 25.84 17.23 20.69 10.85 6.75 3.18 0.98 72.47%
DPS 7.00 7.00 7.00 5.00 5.00 0.00 0.00 -
NAPS 1.94 1.78 1.76 1.18 1.11 1.05 1.03 11.12%
Adjusted Per Share Value based on latest NOSH - 59,999
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 207.17 162.86 131.77 132.07 99.39 82.28 66.03 20.98%
EPS 12.92 8.62 10.34 5.43 3.38 1.59 0.49 72.47%
DPS 3.50 3.50 3.50 2.50 2.50 0.00 0.00 -
NAPS 0.9701 0.8903 0.8799 0.5899 0.5553 0.5251 0.5148 11.13%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.33 1.19 1.00 0.62 0.95 0.90 1.17 -
P/RPS 0.56 0.37 0.38 0.23 0.48 0.55 0.89 -7.42%
P/EPS 9.02 6.91 4.83 5.71 14.08 28.30 119.19 -34.95%
EY 11.09 14.48 20.69 17.51 7.10 3.53 0.84 53.70%
DY 3.00 5.88 7.00 8.06 5.26 0.00 0.00 -
P/NAPS 1.20 0.67 0.57 0.53 0.86 0.86 1.14 0.85%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 25/02/11 24/02/10 26/02/09 28/02/08 28/02/07 28/02/06 -
Price 2.31 1.13 1.69 0.86 0.84 0.97 1.01 -
P/RPS 0.56 0.35 0.64 0.33 0.42 0.59 0.76 -4.96%
P/EPS 8.94 6.56 8.17 7.92 12.45 30.50 102.89 -33.43%
EY 11.19 15.25 12.24 12.62 8.03 3.28 0.97 50.28%
DY 3.03 6.19 4.14 5.81 5.95 0.00 0.00 -
P/NAPS 1.19 0.63 0.96 0.73 0.76 0.92 0.98 3.28%

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