[BOXPAK] YoY 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- -131.29%
YoY- -128.09%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
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 49,275 41,207 35,136 26,952 20,843 15,717 11,405 27.59%
PBT 4,917 645 1,556 -533 1,885 -660 767 36.25%
Tax -1,798 -423 270 226 -792 -80 280 -
NP 3,119 222 1,826 -307 1,093 -740 1,047 19.93%
-
NP to SH 3,119 222 1,826 -307 1,093 -740 1,047 19.93%
-
Tax Rate 36.57% 65.58% -17.35% - 42.02% - -36.51% -
Total Cost 46,156 40,985 33,310 27,259 19,750 16,457 10,358 28.25%
-
Net Worth 105,566 70,799 66,673 63,187 60,000 61,365 67,393 7.75%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4,198 2,999 3,003 - - - 6,017 -5.81%
Div Payout % 134.62% 1,351.35% 164.47% - - - 574.71% -
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 105,566 70,799 66,673 63,187 60,000 61,365 67,393 7.75%
NOSH 59,980 59,999 60,065 60,178 60,000 60,162 60,172 -0.05%
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 6.33% 0.54% 5.20% -1.14% 5.24% -4.71% 9.18% -
ROE 2.95% 0.31% 2.74% -0.49% 1.82% -1.21% 1.55% -
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 82.15 68.68 58.50 44.79 34.74 26.12 18.95 27.66%
EPS 5.20 0.37 3.04 -0.51 1.82 -1.23 1.74 19.99%
DPS 7.00 5.00 5.00 0.00 0.00 0.00 10.00 -5.76%
NAPS 1.76 1.18 1.11 1.05 1.00 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 41.05 34.33 29.27 22.45 17.36 13.09 9.50 27.59%
EPS 2.60 0.18 1.52 -0.26 0.91 -0.62 0.87 19.99%
DPS 3.50 2.50 2.50 0.00 0.00 0.00 5.01 -5.79%
NAPS 0.8794 0.5898 0.5554 0.5264 0.4998 0.5112 0.5614 7.75%
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 1.22 0.90 1.62 2.01 3.37 6.20 9.81 -29.32%
P/EPS 19.23 167.57 31.25 -176.42 64.23 -131.71 106.90 -24.84%
EY 5.20 0.60 3.20 -0.57 1.56 -0.76 0.94 32.95%
DY 7.00 8.06 5.26 0.00 0.00 0.00 5.38 4.48%
P/NAPS 0.57 0.53 0.86 0.86 1.17 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 2.06 1.25 1.44 2.17 2.91 5.93 10.24 -23.43%
P/EPS 32.50 232.43 27.63 -190.14 55.44 -126.02 111.49 -18.55%
EY 3.08 0.43 3.62 -0.53 1.80 -0.79 0.90 22.73%
DY 4.14 5.81 5.95 0.00 0.00 0.00 5.15 -3.56%
P/NAPS 0.96 0.73 0.76 0.92 1.01 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