[BOXPAK] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 23.65%
YoY- 366.64%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 150,117 152,479 111,134 92,665 74,158 47,445 45,752 21.87%
PBT 10,728 7,958 2,115 4,622 -1,040 550 7,406 6.36%
Tax -1,208 170 94 -1,313 -201 -242 -1,586 -4.43%
NP 9,520 8,128 2,209 3,309 -1,241 308 5,820 8.53%
-
NP to SH 9,520 8,128 2,209 3,309 -1,241 308 5,820 8.53%
-
Tax Rate 11.26% -2.14% -4.44% 28.41% - 44.00% 21.42% -
Total Cost 140,597 144,351 108,925 89,356 75,399 47,137 39,932 23.31%
-
Net Worth 77,468 70,773 65,335 63,193 60,600 61,889 67,393 2.34%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 2,999 3,003 - - - 6,017 9,001 -16.72%
Div Payout % 31.51% 36.95% - - - 1,953.65% 154.66% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 77,468 70,773 65,335 63,193 60,600 61,889 67,393 2.34%
NOSH 60,052 59,977 59,940 60,184 60,000 60,086 60,172 -0.03%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.34% 5.33% 1.99% 3.57% -1.67% 0.65% 12.72% -
ROE 12.29% 11.48% 3.38% 5.24% -2.05% 0.50% 8.64% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 249.97 254.23 185.41 153.97 123.60 78.96 76.03 21.91%
EPS 15.85 13.55 3.69 5.50 -2.07 0.51 9.67 8.57%
DPS 5.00 5.00 0.00 0.00 0.00 10.00 15.00 -16.71%
NAPS 1.29 1.18 1.09 1.05 1.01 1.03 1.12 2.38%
Adjusted Per Share Value based on latest NOSH - 60,184
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 125.05 127.02 92.58 77.19 61.77 39.52 38.11 21.87%
EPS 7.93 6.77 1.84 2.76 -1.03 0.26 4.85 8.53%
DPS 2.50 2.50 0.00 0.00 0.00 5.01 7.50 -16.71%
NAPS 0.6453 0.5895 0.5442 0.5264 0.5048 0.5155 0.5614 2.34%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.00 0.65 0.98 0.75 1.38 1.80 1.79 -
P/RPS 0.40 0.26 0.53 0.49 1.12 2.28 2.35 -25.53%
P/EPS 6.31 4.80 26.59 13.64 -66.72 351.16 18.51 -16.40%
EY 15.85 20.85 3.76 7.33 -1.50 0.28 5.40 19.63%
DY 5.00 7.69 0.00 0.00 0.00 5.56 8.38 -8.23%
P/NAPS 0.78 0.55 0.90 0.71 1.37 1.75 1.60 -11.27%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 13/11/08 21/11/07 21/11/06 29/11/05 25/11/04 18/11/03 -
Price 0.92 0.60 0.95 0.74 1.21 1.72 1.78 -
P/RPS 0.37 0.24 0.51 0.48 0.98 2.18 2.34 -26.44%
P/EPS 5.80 4.43 25.78 13.46 -58.50 335.55 18.40 -17.48%
EY 17.23 22.59 3.88 7.43 -1.71 0.30 5.43 21.20%
DY 5.43 8.33 0.00 0.00 0.00 5.81 8.43 -7.06%
P/NAPS 0.71 0.51 0.87 0.70 1.20 1.67 1.59 -12.56%

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