[BOXPAK] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 1.19%
YoY- -33.24%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 184,002 150,117 152,479 111,134 92,665 74,158 47,445 25.33%
PBT 11,919 10,728 7,958 2,115 4,622 -1,040 550 66.93%
Tax -3,007 -1,208 170 94 -1,313 -201 -242 52.16%
NP 8,912 9,520 8,128 2,209 3,309 -1,241 308 75.16%
-
NP to SH 8,912 9,520 8,128 2,209 3,309 -1,241 308 75.16%
-
Tax Rate 25.23% 11.26% -2.14% -4.44% 28.41% - 44.00% -
Total Cost 175,090 140,597 144,351 108,925 89,356 75,399 47,137 24.43%
-
Net Worth 102,094 77,468 70,773 65,335 63,193 60,600 61,889 8.69%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 4,198 2,999 3,003 - - - 6,017 -5.82%
Div Payout % 47.11% 31.51% 36.95% - - - 1,953.65% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 102,094 77,468 70,773 65,335 63,193 60,600 61,889 8.69%
NOSH 60,055 60,052 59,977 59,940 60,184 60,000 60,086 -0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.84% 6.34% 5.33% 1.99% 3.57% -1.67% 0.65% -
ROE 8.73% 12.29% 11.48% 3.38% 5.24% -2.05% 0.50% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 306.38 249.97 254.23 185.41 153.97 123.60 78.96 25.34%
EPS 14.84 15.85 13.55 3.69 5.50 -2.07 0.51 75.33%
DPS 7.00 5.00 5.00 0.00 0.00 0.00 10.00 -5.76%
NAPS 1.70 1.29 1.18 1.09 1.05 1.01 1.03 8.70%
Adjusted Per Share Value based on latest NOSH - 59,940
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 153.27 125.05 127.02 92.58 77.19 61.77 39.52 25.33%
EPS 7.42 7.93 6.77 1.84 2.76 -1.03 0.26 74.76%
DPS 3.50 2.50 2.50 0.00 0.00 0.00 5.01 -5.80%
NAPS 0.8505 0.6453 0.5895 0.5442 0.5264 0.5048 0.5155 8.69%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.27 1.00 0.65 0.98 0.75 1.38 1.80 -
P/RPS 0.41 0.40 0.26 0.53 0.49 1.12 2.28 -24.86%
P/EPS 8.56 6.31 4.80 26.59 13.64 -66.72 351.16 -46.13%
EY 11.68 15.85 20.85 3.76 7.33 -1.50 0.28 86.17%
DY 5.51 5.00 7.69 0.00 0.00 0.00 5.56 -0.15%
P/NAPS 0.75 0.78 0.55 0.90 0.71 1.37 1.75 -13.16%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 18/11/09 13/11/08 21/11/07 21/11/06 29/11/05 25/11/04 -
Price 1.16 0.92 0.60 0.95 0.74 1.21 1.72 -
P/RPS 0.38 0.37 0.24 0.51 0.48 0.98 2.18 -25.24%
P/EPS 7.82 5.80 4.43 25.78 13.46 -58.50 335.55 -46.53%
EY 12.79 17.23 22.59 3.88 7.43 -1.71 0.30 86.85%
DY 6.03 5.43 8.33 0.00 0.00 0.00 5.81 0.62%
P/NAPS 0.68 0.71 0.51 0.87 0.70 1.20 1.67 -13.90%

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