[BOXPAK] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -31.3%
YoY- 1304.96%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 72,366 70,309 60,784 49,275 41,207 35,136 26,952 17.87%
PBT 5,334 5,754 4,659 4,917 645 1,556 -533 -
Tax -793 -675 -107 -1,798 -423 270 226 -
NP 4,541 5,079 4,552 3,119 222 1,826 -307 -
-
NP to SH 4,541 5,079 4,552 3,119 222 1,826 -307 -
-
Tax Rate 14.87% 11.73% 2.30% 36.57% 65.58% -17.35% - -
Total Cost 67,825 65,230 56,232 46,156 40,985 33,310 27,259 16.39%
-
Net Worth 120,059 116,468 106,893 105,566 70,799 66,673 63,187 11.28%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,002 4,202 4,203 4,198 2,999 3,003 - -
Div Payout % 132.20% 82.74% 92.35% 134.62% 1,351.35% 164.47% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 120,059 116,468 106,893 105,566 70,799 66,673 63,187 11.28%
NOSH 60,029 60,035 60,052 59,980 59,999 60,065 60,178 -0.04%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.28% 7.22% 7.49% 6.33% 0.54% 5.20% -1.14% -
ROE 3.78% 4.36% 4.26% 2.95% 0.31% 2.74% -0.49% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 120.55 117.11 101.22 82.15 68.68 58.50 44.79 17.92%
EPS 7.57 8.46 7.58 5.20 0.37 3.04 -0.51 -
DPS 10.00 7.00 7.00 7.00 5.00 5.00 0.00 -
NAPS 2.00 1.94 1.78 1.76 1.18 1.11 1.05 11.32%
Adjusted Per Share Value based on latest NOSH - 59,980
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 60.28 58.57 50.63 41.05 34.33 29.27 22.45 17.87%
EPS 3.78 4.23 3.79 2.60 0.18 1.52 -0.26 -
DPS 5.00 3.50 3.50 3.50 2.50 2.50 0.00 -
NAPS 1.0001 0.9702 0.8904 0.8794 0.5898 0.5554 0.5264 11.27%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.12 2.33 1.19 1.00 0.62 0.95 0.90 -
P/RPS 1.76 1.99 1.18 1.22 0.90 1.62 2.01 -2.18%
P/EPS 28.03 27.54 15.70 19.23 167.57 31.25 -176.42 -
EY 3.57 3.63 6.37 5.20 0.60 3.20 -0.57 -
DY 4.72 3.00 5.88 7.00 8.06 5.26 0.00 -
P/NAPS 1.06 1.20 0.67 0.57 0.53 0.86 0.86 3.54%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 18/02/13 29/02/12 25/02/11 24/02/10 26/02/09 28/02/08 28/02/07 -
Price 2.06 2.31 1.13 1.69 0.86 0.84 0.97 -
P/RPS 1.71 1.97 1.12 2.06 1.25 1.44 2.17 -3.88%
P/EPS 27.23 27.30 14.91 32.50 232.43 27.63 -190.14 -
EY 3.67 3.66 6.71 3.08 0.43 3.62 -0.53 -
DY 4.85 3.03 6.19 4.14 5.81 5.95 0.00 -
P/NAPS 1.03 1.19 0.63 0.96 0.73 0.76 0.92 1.89%

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