[BOXPAK] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 58.23%
YoY- -502.92%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 152,479 111,134 92,665 74,158 47,445 45,752 47,851 21.28%
PBT 7,958 2,115 4,622 -1,040 550 7,406 10,471 -4.46%
Tax 170 94 -1,313 -201 -242 -1,586 -3,481 -
NP 8,128 2,209 3,309 -1,241 308 5,820 6,990 2.54%
-
NP to SH 8,128 2,209 3,309 -1,241 308 5,820 6,990 2.54%
-
Tax Rate -2.14% -4.44% 28.41% - 44.00% 21.42% 33.24% -
Total Cost 144,351 108,925 89,356 75,399 47,137 39,932 40,861 23.38%
-
Net Worth 70,773 65,335 63,193 60,600 61,889 67,393 39,999 9.96%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 3,003 - - - 6,017 9,001 7,950 -14.96%
Div Payout % 36.95% - - - 1,953.65% 154.66% 113.75% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 70,773 65,335 63,193 60,600 61,889 67,393 39,999 9.96%
NOSH 59,977 59,940 60,184 60,000 60,086 60,172 39,999 6.97%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.33% 1.99% 3.57% -1.67% 0.65% 12.72% 14.61% -
ROE 11.48% 3.38% 5.24% -2.05% 0.50% 8.64% 17.48% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 254.23 185.41 153.97 123.60 78.96 76.03 119.63 13.37%
EPS 13.55 3.69 5.50 -2.07 0.51 9.67 17.48 -4.15%
DPS 5.00 0.00 0.00 0.00 10.00 15.00 20.00 -20.61%
NAPS 1.18 1.09 1.05 1.01 1.03 1.12 1.00 2.79%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 127.02 92.58 77.19 61.77 39.52 38.11 39.86 21.28%
EPS 6.77 1.84 2.76 -1.03 0.26 4.85 5.82 2.54%
DPS 2.50 0.00 0.00 0.00 5.01 7.50 6.62 -14.96%
NAPS 0.5895 0.5442 0.5264 0.5048 0.5155 0.5614 0.3332 9.96%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.65 0.98 0.75 1.38 1.80 1.79 2.73 -
P/RPS 0.26 0.53 0.49 1.12 2.28 2.35 2.28 -30.34%
P/EPS 4.80 26.59 13.64 -66.72 351.16 18.51 15.62 -17.83%
EY 20.85 3.76 7.33 -1.50 0.28 5.40 6.40 21.73%
DY 7.69 0.00 0.00 0.00 5.56 8.38 7.33 0.80%
P/NAPS 0.55 0.90 0.71 1.37 1.75 1.60 2.73 -23.41%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 13/11/08 21/11/07 21/11/06 29/11/05 25/11/04 18/11/03 29/11/02 -
Price 0.60 0.95 0.74 1.21 1.72 1.78 1.62 -
P/RPS 0.24 0.51 0.48 0.98 2.18 2.34 1.35 -24.99%
P/EPS 4.43 25.78 13.46 -58.50 335.55 18.40 9.27 -11.56%
EY 22.59 3.88 7.43 -1.71 0.30 5.43 10.79 13.09%
DY 8.33 0.00 0.00 0.00 5.81 8.43 12.35 -6.34%
P/NAPS 0.51 0.87 0.70 1.20 1.67 1.59 1.62 -17.50%

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