[BOXPAK] YoY TTM Result on 30-Jun-2001 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
17-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 0.7%
YoY- -7.78%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 44,748 45,932 49,217 54,326 47,374 -1.41%
PBT 3,368 8,224 11,514 8,924 7,117 -17.04%
Tax -631 -1,843 -3,781 -2,997 -690 -2.20%
NP 2,737 6,381 7,733 5,927 6,427 -19.20%
-
NP to SH 2,737 6,381 7,733 5,927 6,427 -19.20%
-
Tax Rate 18.74% 22.41% 32.84% 33.58% 9.70% -
Total Cost 42,011 39,551 41,484 48,399 40,947 0.64%
-
Net Worth 63,583 68,349 39,974 67,000 70,178 -2.43%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 6,017 9,001 7,950 8,043 1,443 42.86%
Div Payout % 219.85% 141.06% 102.82% 135.71% 22.46% -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 63,583 68,349 39,974 67,000 70,178 -2.43%
NOSH 60,555 59,955 39,974 40,120 40,102 10.84%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.12% 13.89% 15.71% 10.91% 13.57% -
ROE 4.30% 9.34% 19.34% 8.85% 9.16% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 73.90 76.61 123.12 135.41 118.13 -11.05%
EPS 4.52 10.64 19.34 14.77 16.03 -27.11%
DPS 10.00 15.01 20.00 20.00 3.60 29.07%
NAPS 1.05 1.14 1.00 1.67 1.75 -11.98%
Adjusted Per Share Value based on latest NOSH - 40,120
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 37.28 38.26 41.00 45.25 39.46 -1.40%
EPS 2.28 5.32 6.44 4.94 5.35 -19.19%
DPS 5.01 7.50 6.62 6.70 1.20 42.90%
NAPS 0.5297 0.5694 0.333 0.5581 0.5846 -2.43%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.72 1.86 3.00 2.30 2.70 -
P/RPS 2.33 2.43 2.44 1.70 2.29 0.43%
P/EPS 38.05 17.48 15.51 15.57 16.85 22.56%
EY 2.63 5.72 6.45 6.42 5.94 -18.41%
DY 5.81 8.07 6.67 8.70 1.33 44.53%
P/NAPS 1.64 1.63 3.00 1.38 1.54 1.58%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 19/08/04 19/08/03 20/08/02 17/08/01 28/08/00 -
Price 1.83 1.88 3.08 2.35 2.14 -
P/RPS 2.48 2.45 2.50 1.74 1.81 8.18%
P/EPS 40.49 17.66 15.92 15.91 13.35 31.94%
EY 2.47 5.66 6.28 6.29 7.49 -24.20%
DY 5.46 7.99 6.49 8.51 1.68 34.24%
P/NAPS 1.74 1.65 3.08 1.41 1.22 9.27%

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