[BOXPAK] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 6.54%
YoY- -18.42%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 173,468 153,976 138,532 108,361 87,394 67,150 44,748 25.32%
PBT 13,154 8,533 6,350 2,163 4,078 -2,891 3,368 25.47%
Tax -2,927 -872 104 20 -1,402 -80 -631 29.12%
NP 10,227 7,661 6,454 2,183 2,676 -2,971 2,737 24.55%
-
NP to SH 10,227 7,661 6,454 2,183 2,676 -2,971 2,737 24.55%
-
Tax Rate 22.25% 10.22% -1.64% -0.92% 34.38% - 18.74% -
Total Cost 163,241 146,315 132,078 106,178 84,718 70,121 42,011 25.37%
-
Net Worth 102,509 73,290 67,239 64,135 62,618 60,512 63,583 8.28%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 4,198 2,999 3,003 - - - 6,017 -5.82%
Div Payout % 41.05% 39.16% 46.53% - - - 219.85% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 102,509 73,290 67,239 64,135 62,618 60,512 63,583 8.28%
NOSH 59,947 60,073 60,035 59,939 60,209 60,512 60,555 -0.16%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.90% 4.98% 4.66% 2.01% 3.06% -4.42% 6.12% -
ROE 9.98% 10.45% 9.60% 3.40% 4.27% -4.91% 4.30% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 289.37 256.31 230.75 180.78 145.15 110.97 73.90 25.53%
EPS 17.06 12.75 10.75 3.64 4.44 -4.91 4.52 24.76%
DPS 7.00 5.00 5.00 0.00 0.00 0.00 10.00 -5.76%
NAPS 1.71 1.22 1.12 1.07 1.04 1.00 1.05 8.46%
Adjusted Per Share Value based on latest NOSH - 59,939
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 144.50 128.26 115.40 90.27 72.80 55.94 37.28 25.32%
EPS 8.52 6.38 5.38 1.82 2.23 -2.47 2.28 24.55%
DPS 3.50 2.50 2.50 0.00 0.00 0.00 5.01 -5.80%
NAPS 0.8539 0.6105 0.5601 0.5343 0.5216 0.5041 0.5297 8.27%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.37 0.83 0.94 0.99 0.83 1.28 1.72 -
P/RPS 0.47 0.32 0.41 0.55 0.57 1.15 2.33 -23.40%
P/EPS 8.03 6.51 8.74 27.18 18.67 -26.07 38.05 -22.83%
EY 12.45 15.36 11.44 3.68 5.35 -3.84 2.63 29.56%
DY 5.11 6.02 5.32 0.00 0.00 0.00 5.81 -2.11%
P/NAPS 0.80 0.68 0.84 0.93 0.80 1.28 1.64 -11.27%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 18/08/10 19/08/09 28/08/08 22/08/07 24/08/06 25/08/05 19/08/04 -
Price 1.35 0.89 0.78 0.88 0.91 1.20 1.83 -
P/RPS 0.47 0.35 0.34 0.49 0.63 1.08 2.48 -24.20%
P/EPS 7.91 6.98 7.26 24.16 20.47 -24.44 40.49 -23.81%
EY 12.64 14.33 13.78 4.14 4.88 -4.09 2.47 31.25%
DY 5.19 5.62 6.41 0.00 0.00 0.00 5.46 -0.84%
P/NAPS 0.79 0.73 0.70 0.82 0.88 1.20 1.74 -12.32%

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