[BOXPAK] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 30.43%
YoY- 90.33%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 264,334 248,698 195,511 158,185 158,550 119,318 98,774 17.81%
PBT 22,838 17,568 11,661 15,000 7,047 4,204 2,204 47.60%
Tax -3,312 -2,142 -1,316 -2,583 -523 138 -295 49.58%
NP 19,526 15,426 10,345 12,417 6,524 4,342 1,909 47.28%
-
NP to SH 19,526 15,426 10,345 12,417 6,524 4,342 1,909 47.28%
-
Tax Rate 14.50% 12.19% 11.29% 17.22% 7.42% -3.28% 13.38% -
Total Cost 244,808 233,272 185,166 145,768 152,026 114,976 96,865 16.69%
-
Net Worth 120,059 116,468 106,893 105,566 70,799 66,673 63,187 11.28%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,002 4,202 4,203 4,198 2,999 3,003 - -
Div Payout % 30.74% 27.24% 40.64% 33.81% 45.98% 69.17% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 120,059 116,468 106,893 105,566 70,799 66,673 63,187 11.28%
NOSH 60,029 60,035 60,052 59,980 59,999 60,065 60,178 -0.04%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.39% 6.20% 5.29% 7.85% 4.11% 3.64% 1.93% -
ROE 16.26% 13.24% 9.68% 11.76% 9.21% 6.51% 3.02% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 440.34 414.25 325.57 263.73 264.25 198.65 164.13 17.86%
EPS 32.53 25.69 17.23 20.70 10.87 7.23 3.17 47.36%
DPS 10.00 7.00 7.00 7.00 5.00 5.00 0.00 -
NAPS 2.00 1.94 1.78 1.76 1.18 1.11 1.05 11.32%
Adjusted Per Share Value based on latest NOSH - 59,980
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 220.19 207.17 162.86 131.77 132.07 99.39 82.28 17.81%
EPS 16.27 12.85 8.62 10.34 5.43 3.62 1.59 47.29%
DPS 5.00 3.50 3.50 3.50 2.50 2.50 0.00 -
NAPS 1.0001 0.9702 0.8904 0.8794 0.5898 0.5554 0.5264 11.27%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.12 2.33 1.19 1.00 0.62 0.95 0.90 -
P/RPS 0.48 0.56 0.37 0.38 0.23 0.48 0.55 -2.24%
P/EPS 6.52 9.07 6.91 4.83 5.70 13.14 28.37 -21.71%
EY 15.34 11.03 14.48 20.70 17.54 7.61 3.52 27.77%
DY 4.72 3.00 5.88 7.00 8.06 5.26 0.00 -
P/NAPS 1.06 1.20 0.67 0.57 0.53 0.86 0.86 3.54%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 18/02/13 29/02/12 25/02/11 24/02/10 26/02/09 28/02/08 28/02/07 -
Price 2.06 2.31 1.13 1.69 0.86 0.84 0.97 -
P/RPS 0.47 0.56 0.35 0.64 0.33 0.42 0.59 -3.71%
P/EPS 6.33 8.99 6.56 8.16 7.91 11.62 30.58 -23.06%
EY 15.79 11.12 15.24 12.25 12.64 8.61 3.27 29.97%
DY 4.85 3.03 6.19 4.14 5.81 5.95 0.00 -
P/NAPS 1.03 1.19 0.63 0.96 0.73 0.76 0.92 1.89%

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