[BOXPAK] YoY 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- 86.14%
YoY- 69.34%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
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 65,338 61,683 50,225 39,691 43,550 29,603 26,830 15.97%
PBT 6,942 5,123 3,654 4,889 2,694 1,086 1,134 35.21%
Tax -822 -624 -429 -349 -13 -79 -153 32.30%
NP 6,120 4,499 3,225 4,540 2,681 1,007 981 35.64%
-
NP to SH 6,120 4,499 3,225 4,540 2,681 1,007 981 35.64%
-
Tax Rate 11.84% 12.18% 11.74% 7.14% 0.48% 7.27% 13.49% -
Total Cost 59,218 57,184 47,000 35,151 40,869 28,596 25,849 14.80%
-
Net Worth 126,641 112,175 102,094 77,468 70,773 65,335 63,193 12.27%
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 126,641 112,175 102,094 77,468 70,773 65,335 63,193 12.27%
NOSH 60,019 59,986 60,055 60,052 59,977 59,940 60,184 -0.04%
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 9.37% 7.29% 6.42% 11.44% 6.16% 3.40% 3.66% -
ROE 4.83% 4.01% 3.16% 5.86% 3.79% 1.54% 1.55% -
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 108.86 102.83 83.63 66.09 72.61 49.39 44.58 16.02%
EPS 10.20 7.50 5.37 7.56 4.47 1.68 1.63 35.71%
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 54.43 51.38 41.84 33.06 36.28 24.66 22.35 15.97%
EPS 5.10 3.75 2.69 3.78 2.23 0.84 0.82 35.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0549 0.9344 0.8505 0.6453 0.5895 0.5442 0.5264 12.27%
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 1.92 1.10 1.52 1.51 0.90 1.98 1.68 2.24%
P/EPS 20.50 15.07 23.65 13.23 14.54 58.33 46.01 -12.59%
EY 4.88 6.64 4.23 7.56 6.88 1.71 2.17 14.44%
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 2.00 1.17 1.39 1.39 0.83 1.92 1.66 3.15%
P/EPS 21.38 16.00 21.60 12.17 13.42 56.55 45.40 -11.78%
EY 4.68 6.25 4.63 8.22 7.45 1.77 2.20 13.39%
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