[BOXPAK] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -12.86%
YoY- -6.39%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 285,481 262,277 239,173 184,002 150,117 152,479 111,134 17.01%
PBT 17,995 23,258 16,473 11,919 10,728 7,958 2,115 42.83%
Tax -2,820 -3,194 -1,574 -3,007 -1,208 170 94 -
NP 15,175 20,064 14,899 8,912 9,520 8,128 2,209 37.83%
-
NP to SH 15,175 20,064 14,899 8,912 9,520 8,128 2,209 37.83%
-
Tax Rate 15.67% 13.73% 9.56% 25.23% 11.26% -2.14% -4.44% -
Total Cost 270,306 242,213 224,274 175,090 140,597 144,351 108,925 16.33%
-
Net Worth 139,842 126,641 112,175 102,094 77,468 70,773 65,335 13.50%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 6,002 4,202 4,203 4,198 2,999 3,003 - -
Div Payout % 39.56% 20.95% 28.21% 47.11% 31.51% 36.95% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 139,842 126,641 112,175 102,094 77,468 70,773 65,335 13.50%
NOSH 60,018 60,019 59,986 60,055 60,052 59,977 59,940 0.02%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 5.32% 7.65% 6.23% 4.84% 6.34% 5.33% 1.99% -
ROE 10.85% 15.84% 13.28% 8.73% 12.29% 11.48% 3.38% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 475.66 436.99 398.71 306.38 249.97 254.23 185.41 16.98%
EPS 25.28 33.43 24.84 14.84 15.85 13.55 3.69 37.77%
DPS 10.00 7.00 7.00 7.00 5.00 5.00 0.00 -
NAPS 2.33 2.11 1.87 1.70 1.29 1.18 1.09 13.48%
Adjusted Per Share Value based on latest NOSH - 60,055
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 237.81 218.48 199.23 153.27 125.05 127.02 92.58 17.01%
EPS 12.64 16.71 12.41 7.42 7.93 6.77 1.84 37.83%
DPS 5.00 3.50 3.50 3.50 2.50 2.50 0.00 -
NAPS 1.1649 1.0549 0.9344 0.8505 0.6453 0.5895 0.5442 13.51%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.23 2.09 1.13 1.27 1.00 0.65 0.98 -
P/RPS 0.47 0.48 0.28 0.41 0.40 0.26 0.53 -1.98%
P/EPS 8.82 6.25 4.55 8.56 6.31 4.80 26.59 -16.78%
EY 11.34 15.99 21.98 11.68 15.85 20.85 3.76 20.17%
DY 4.48 3.35 6.19 5.51 5.00 7.69 0.00 -
P/NAPS 0.96 0.99 0.60 0.75 0.78 0.55 0.90 1.08%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 19/11/12 17/11/11 23/11/10 18/11/09 13/11/08 21/11/07 -
Price 2.25 2.18 1.20 1.16 0.92 0.60 0.95 -
P/RPS 0.47 0.50 0.30 0.38 0.37 0.24 0.51 -1.35%
P/EPS 8.90 6.52 4.83 7.82 5.80 4.43 25.78 -16.23%
EY 11.24 15.33 20.70 12.79 17.23 22.59 3.88 19.37%
DY 4.44 3.21 5.83 6.03 5.43 8.33 0.00 -
P/NAPS 0.97 1.03 0.64 0.68 0.71 0.51 0.87 1.82%

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