[BOXPAK] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 24.27%
YoY- 17.13%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 262,277 239,173 184,002 150,117 152,479 111,134 92,665 18.91%
PBT 23,258 16,473 11,919 10,728 7,958 2,115 4,622 30.87%
Tax -3,194 -1,574 -3,007 -1,208 170 94 -1,313 15.95%
NP 20,064 14,899 8,912 9,520 8,128 2,209 3,309 35.00%
-
NP to SH 20,064 14,899 8,912 9,520 8,128 2,209 3,309 35.00%
-
Tax Rate 13.73% 9.56% 25.23% 11.26% -2.14% -4.44% 28.41% -
Total Cost 242,213 224,274 175,090 140,597 144,351 108,925 89,356 18.06%
-
Net Worth 126,641 112,175 102,094 77,468 70,773 65,335 63,193 12.27%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,202 4,203 4,198 2,999 3,003 - - -
Div Payout % 20.95% 28.21% 47.11% 31.51% 36.95% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 126,641 112,175 102,094 77,468 70,773 65,335 63,193 12.27%
NOSH 60,019 59,986 60,055 60,052 59,977 59,940 60,184 -0.04%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.65% 6.23% 4.84% 6.34% 5.33% 1.99% 3.57% -
ROE 15.84% 13.28% 8.73% 12.29% 11.48% 3.38% 5.24% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 436.99 398.71 306.38 249.97 254.23 185.41 153.97 18.96%
EPS 33.43 24.84 14.84 15.85 13.55 3.69 5.50 35.05%
DPS 7.00 7.00 7.00 5.00 5.00 0.00 0.00 -
NAPS 2.11 1.87 1.70 1.29 1.18 1.09 1.05 12.32%
Adjusted Per Share Value based on latest NOSH - 60,052
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 218.48 199.23 153.27 125.05 127.02 92.58 77.19 18.91%
EPS 16.71 12.41 7.42 7.93 6.77 1.84 2.76 34.96%
DPS 3.50 3.50 3.50 2.50 2.50 0.00 0.00 -
NAPS 1.0549 0.9344 0.8505 0.6453 0.5895 0.5442 0.5264 12.27%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.09 1.13 1.27 1.00 0.65 0.98 0.75 -
P/RPS 0.48 0.28 0.41 0.40 0.26 0.53 0.49 -0.34%
P/EPS 6.25 4.55 8.56 6.31 4.80 26.59 13.64 -12.18%
EY 15.99 21.98 11.68 15.85 20.85 3.76 7.33 13.86%
DY 3.35 6.19 5.51 5.00 7.69 0.00 0.00 -
P/NAPS 0.99 0.60 0.75 0.78 0.55 0.90 0.71 5.69%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 17/11/11 23/11/10 18/11/09 13/11/08 21/11/07 21/11/06 -
Price 2.18 1.20 1.16 0.92 0.60 0.95 0.74 -
P/RPS 0.50 0.30 0.38 0.37 0.24 0.51 0.48 0.68%
P/EPS 6.52 4.83 7.82 5.80 4.43 25.78 13.46 -11.36%
EY 15.33 20.70 12.79 17.23 22.59 3.88 7.43 12.81%
DY 3.21 5.83 6.03 5.43 8.33 0.00 0.00 -
P/NAPS 1.03 0.64 0.68 0.71 0.51 0.87 0.70 6.64%

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