[BOXPAK] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 667.57%
YoY- -6.85%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 69,654 67,273 61,265 45,421 36,690 38,187 28,205 16.24%
PBT 4,514 6,226 4,305 2,777 2,704 1,721 1,008 28.35%
Tax -702 -916 -439 -505 -265 -28 -13 94.29%
NP 3,812 5,310 3,866 2,272 2,439 1,693 995 25.06%
-
NP to SH 3,812 5,310 3,866 2,272 2,439 1,693 995 25.06%
-
Tax Rate 15.55% 14.71% 10.20% 18.19% 9.80% 1.63% 1.29% -
Total Cost 65,842 61,963 57,399 43,149 34,251 36,494 27,210 15.85%
-
Net Worth 141,074 126,047 105,654 102,509 73,290 67,239 64,135 14.02%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 141,074 126,047 105,654 102,509 73,290 67,239 64,135 14.02%
NOSH 60,031 60,022 60,031 59,947 60,073 60,035 59,939 0.02%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.47% 7.89% 6.31% 5.00% 6.65% 4.43% 3.53% -
ROE 2.70% 4.21% 3.66% 2.22% 3.33% 2.52% 1.55% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 116.03 112.08 102.06 75.77 61.07 63.61 47.06 16.21%
EPS 6.35 8.85 6.44 3.79 4.06 2.82 1.66 25.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.10 1.76 1.71 1.22 1.12 1.07 13.99%
Adjusted Per Share Value based on latest NOSH - 59,947
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 58.02 56.04 51.03 37.84 30.56 31.81 23.49 16.24%
EPS 3.18 4.42 3.22 1.89 2.03 1.41 0.83 25.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1752 1.05 0.8801 0.8539 0.6105 0.5601 0.5343 14.02%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.42 2.00 1.33 1.37 0.83 0.94 0.99 -
P/RPS 2.09 1.78 1.30 1.81 1.36 1.48 2.10 -0.07%
P/EPS 38.11 22.61 20.65 36.15 20.44 33.33 59.64 -7.18%
EY 2.62 4.42 4.84 2.77 4.89 3.00 1.68 7.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.95 0.76 0.80 0.68 0.84 0.93 1.71%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 19/08/13 17/08/12 16/08/11 18/08/10 19/08/09 28/08/08 22/08/07 -
Price 2.49 2.08 1.24 1.35 0.89 0.78 0.88 -
P/RPS 2.15 1.86 1.22 1.78 1.46 1.23 1.87 2.35%
P/EPS 39.21 23.51 19.25 35.62 21.92 27.66 53.01 -4.89%
EY 2.55 4.25 5.19 2.81 4.56 3.62 1.89 5.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.99 0.70 0.79 0.73 0.70 0.82 4.36%

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