[BOXPAK] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 16.08%
YoY- -16.69%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 300,136 264,334 248,698 195,511 158,185 158,550 119,318 16.60%
PBT 14,090 22,838 17,568 11,661 15,000 7,047 4,204 22.30%
Tax -2,158 -3,312 -2,142 -1,316 -2,583 -523 138 -
NP 11,932 19,526 15,426 10,345 12,417 6,524 4,342 18.33%
-
NP to SH 11,932 19,526 15,426 10,345 12,417 6,524 4,342 18.33%
-
Tax Rate 15.32% 14.50% 12.19% 11.29% 17.22% 7.42% -3.28% -
Total Cost 288,204 244,808 233,272 185,166 145,768 152,026 114,976 16.53%
-
Net Worth 141,818 120,059 116,468 106,893 105,566 70,799 66,673 13.39%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 4,506 6,002 4,202 4,203 4,198 2,999 3,003 6.99%
Div Payout % 37.77% 30.74% 27.24% 40.64% 33.81% 45.98% 69.17% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 141,818 120,059 116,468 106,893 105,566 70,799 66,673 13.39%
NOSH 60,092 60,029 60,035 60,052 59,980 59,999 60,065 0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 3.98% 7.39% 6.20% 5.29% 7.85% 4.11% 3.64% -
ROE 8.41% 16.26% 13.24% 9.68% 11.76% 9.21% 6.51% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 499.46 440.34 414.25 325.57 263.73 264.25 198.65 16.59%
EPS 19.86 32.53 25.69 17.23 20.70 10.87 7.23 18.32%
DPS 7.50 10.00 7.00 7.00 7.00 5.00 5.00 6.98%
NAPS 2.36 2.00 1.94 1.78 1.76 1.18 1.11 13.38%
Adjusted Per Share Value based on latest NOSH - 60,052
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 250.02 220.19 207.17 162.86 131.77 132.07 99.39 16.60%
EPS 9.94 16.27 12.85 8.62 10.34 5.43 3.62 18.31%
DPS 3.75 5.00 3.50 3.50 3.50 2.50 2.50 6.98%
NAPS 1.1814 1.0001 0.9702 0.8904 0.8794 0.5898 0.5554 13.39%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.25 2.12 2.33 1.19 1.00 0.62 0.95 -
P/RPS 0.45 0.48 0.56 0.37 0.38 0.23 0.48 -1.06%
P/EPS 11.33 6.52 9.07 6.91 4.83 5.70 13.14 -2.43%
EY 8.82 15.34 11.03 14.48 20.70 17.54 7.61 2.48%
DY 3.33 4.72 3.00 5.88 7.00 8.06 5.26 -7.32%
P/NAPS 0.95 1.06 1.20 0.67 0.57 0.53 0.86 1.67%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 18/02/14 18/02/13 29/02/12 25/02/11 24/02/10 26/02/09 28/02/08 -
Price 2.33 2.06 2.31 1.13 1.69 0.86 0.84 -
P/RPS 0.47 0.47 0.56 0.35 0.64 0.33 0.42 1.89%
P/EPS 11.73 6.33 8.99 6.56 8.16 7.91 11.62 0.15%
EY 8.52 15.79 11.12 15.24 12.25 12.64 8.61 -0.17%
DY 3.22 4.85 3.03 6.19 4.14 5.81 5.95 -9.71%
P/NAPS 0.99 1.03 1.19 0.63 0.96 0.73 0.76 4.50%

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