[BOXPAK] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 96.56%
YoY- 127.45%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 195,511 158,185 158,550 119,318 98,774 79,284 51,757 24.78%
PBT 11,661 15,000 7,047 4,204 2,204 1,505 -877 -
Tax -1,316 -2,583 -523 138 -295 -913 -602 13.91%
NP 10,345 12,417 6,524 4,342 1,909 592 -1,479 -
-
NP to SH 10,345 12,417 6,524 4,342 1,909 592 -1,479 -
-
Tax Rate 11.29% 17.22% 7.42% -3.28% 13.38% 60.66% - -
Total Cost 185,166 145,768 152,026 114,976 96,865 78,692 53,236 23.07%
-
Net Worth 106,893 105,566 70,799 66,673 63,187 60,000 61,365 9.68%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 4,203 4,198 2,999 3,003 - - - -
Div Payout % 40.64% 33.81% 45.98% 69.17% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 106,893 105,566 70,799 66,673 63,187 60,000 61,365 9.68%
NOSH 60,052 59,980 59,999 60,065 60,178 60,000 60,162 -0.03%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 5.29% 7.85% 4.11% 3.64% 1.93% 0.75% -2.86% -
ROE 9.68% 11.76% 9.21% 6.51% 3.02% 0.99% -2.41% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 325.57 263.73 264.25 198.65 164.13 132.14 86.03 24.82%
EPS 17.23 20.70 10.87 7.23 3.17 0.99 -2.46 -
DPS 7.00 7.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.78 1.76 1.18 1.11 1.05 1.00 1.02 9.71%
Adjusted Per Share Value based on latest NOSH - 60,065
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 162.86 131.77 132.07 99.39 82.28 66.04 43.11 24.78%
EPS 8.62 10.34 5.43 3.62 1.59 0.49 -1.23 -
DPS 3.50 3.50 2.50 2.50 0.00 0.00 0.00 -
NAPS 0.8904 0.8794 0.5898 0.5554 0.5264 0.4998 0.5112 9.68%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.19 1.00 0.62 0.95 0.90 1.17 1.62 -
P/RPS 0.37 0.38 0.23 0.48 0.55 0.89 1.88 -23.72%
P/EPS 6.91 4.83 5.70 13.14 28.37 118.58 -65.90 -
EY 14.48 20.70 17.54 7.61 3.52 0.84 -1.52 -
DY 5.88 7.00 8.06 5.26 0.00 0.00 0.00 -
P/NAPS 0.67 0.57 0.53 0.86 0.86 1.17 1.59 -13.40%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 26/02/09 28/02/08 28/02/07 28/02/06 25/02/05 -
Price 1.13 1.69 0.86 0.84 0.97 1.01 1.55 -
P/RPS 0.35 0.64 0.33 0.42 0.59 0.76 1.80 -23.87%
P/EPS 6.56 8.16 7.91 11.62 30.58 102.36 -63.05 -
EY 15.24 12.25 12.64 8.61 3.27 0.98 -1.59 -
DY 6.19 4.14 5.81 5.95 0.00 0.00 0.00 -
P/NAPS 0.63 0.96 0.73 0.76 0.92 1.01 1.52 -13.64%

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