[BOXPAK] YoY Cumulative 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- 95.42%
YoY- 47.54%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 191,968 178,389 134,728 108,910 117,343 84,181 71,823 17.78%
PBT 17,504 11,814 7,003 10,083 6,403 2,648 2,737 36.20%
Tax -2,520 -1,467 -1,210 -785 -101 -132 -521 30.01%
NP 14,984 10,347 5,793 9,298 6,302 2,516 2,216 37.47%
-
NP to SH 14,984 10,347 5,793 9,298 6,302 2,516 2,216 37.47%
-
Tax Rate 14.40% 12.42% 17.28% 7.79% 1.58% 4.98% 19.04% -
Total Cost 176,984 168,042 128,935 99,612 111,041 81,665 69,607 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 11.83% 9.22% 5.68% 12.01% 8.90% 3.84% 3.51% -
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 319.78 297.23 224.43 181.44 195.51 140.19 119.60 17.79%
EPS 24.96 17.24 9.65 15.49 10.50 4.19 3.69 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 159.91 148.60 112.23 90.72 97.75 70.12 59.83 17.78%
EPS 12.48 8.62 4.83 7.75 5.25 2.10 1.85 37.41%
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 0.65 0.38 0.57 0.55 0.33 0.70 0.63 0.52%
P/EPS 8.37 6.55 13.16 6.46 6.19 23.39 20.33 -13.73%
EY 11.94 15.26 7.60 15.49 16.15 4.28 4.92 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 0.68 0.40 0.52 0.51 0.31 0.68 0.62 1.55%
P/EPS 8.73 6.96 12.02 5.94 5.71 22.67 20.05 -12.92%
EY 11.45 14.37 8.32 16.84 17.50 4.41 4.99 14.83%
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