[BOXPAK] YoY TTM Result on 31-Mar-2001 [#1]

Stock

[BOXPAK] BOX-PAK (MALAYSIA) BHD

Announcement Date

18-May-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

31-Mar-2001 [#1]

Profit Trend

QoQ- 18.98%

YoY- 31.91%

Quarter Report

BOXPAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	46,117	45,011	51,170	55,130	33,331	8.44%
YoY %	2.46%	-12.04%	-7.18%	65.40%	-	-
Horiz. %	138.36%	135.04%	153.52%	165.40%	100.00%	-
PBT	5,209	8,540	12,103	8,372	4,763	2.26%
YoY %	-39.00%	-29.44%	44.57%	75.77%	-	-
Horiz. %	109.36%	179.30%	254.10%	175.77%	100.00%	-
Tax	-1,226	-1,927	-3,951	-2,486	-301	42.02%
YoY %	36.38%	51.23%	-58.93%	-725.91%	-	-
Horiz. %	407.31%	640.20%	1,312.62%	825.91%	100.00%	-
NP	3,983	6,613	8,152	5,886	4,462	-2.79%
YoY %	-39.77%	-18.88%	38.50%	31.91%	-	-
Horiz. %	89.26%	148.21%	182.70%	131.91%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	3,983	6,613	8,152	5,886	4,462	-2.79%
YoY %	-39.77%	-18.88%	38.50%	31.91%	-	-
Horiz. %	89.26%	148.21%	182.70%	131.91%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	23.54%	22.56%	32.64%	29.69%	6.32%	-
YoY %	4.34%	-30.88%	9.94%	369.78%	-	-
Horiz. %	372.47%	356.96%	516.46%	469.78%	100.00%	-
Total Cost	42,134	38,398	43,018	49,244	28,869	9.90%
YoY %	9.73%	-10.74%	-12.64%	70.58%	-	-
Horiz. %	145.95%	133.01%	149.01%	170.58%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	67,200	71,534	39,958	66,272	70,040	-1.02%
YoY %	-6.06%	79.02%	-39.71%	-5.38%	-	-
Horiz. %	95.95%	102.13%	57.05%	94.62%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	9,015	8,002	7,958	7,481	6,044	10.50%
YoY %	12.66%	0.55%	6.38%	23.78%	-	-
Horiz. %	149.16%	132.40%	131.67%	123.78%	100.00%	-
Div Payout %	226.34%	121.00%	97.62%	127.10%	135.46%	-
YoY %	87.06%	23.95%	-23.19%	-6.17%	-	-
Horiz. %	167.09%	89.33%	72.07%	93.83%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	67,200	71,534	39,958	66,272	70,040	-1.02%
YoY %	-6.06%	79.02%	-39.71%	-5.38%	-	-
Horiz. %	95.95%	102.13%	57.05%	94.62%	100.00%	-
NOSH	60,000	60,112	39,958	39,923	41,200	9.84%
YoY %	-0.19%	50.44%	0.09%	-3.10%	-	-
Horiz. %	145.63%	145.90%	96.99%	96.90%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	8.64%	14.69%	15.93%	10.68%	13.39%	-
YoY %	-41.18%	-7.78%	49.16%	-20.24%	-	-
Horiz. %	64.53%	109.71%	118.97%	79.76%	100.00%	-
ROE	5.93%	9.24%	20.40%	8.88%	6.37%	-
YoY %	-35.82%	-54.71%	129.73%	39.40%	-	-
Horiz. %	93.09%	145.05%	320.25%	139.40%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	76.86	74.88	128.06	138.09	80.90	-1.27%
YoY %	2.64%	-41.53%	-7.26%	70.69%	-	-
Horiz. %	95.01%	92.56%	158.29%	170.69%	100.00%	-
EPS	6.64	11.00	20.40	14.74	10.83	-11.50%
YoY %	-39.64%	-46.08%	38.40%	36.10%	-	-
Horiz. %	61.31%	101.57%	188.37%	136.10%	100.00%	-
DPS	15.00	13.31	20.00	18.60	14.67	0.55%
YoY %	12.70%	-33.45%	7.53%	26.79%	-	-
Horiz. %	102.25%	90.73%	136.33%	126.79%	100.00%	-
NAPS	1.12	1.19	1.00	1.66	1.70	-9.90%
YoY %	-5.88%	19.00%	-39.76%	-2.35%	-	-
Horiz. %	65.88%	70.00%	58.82%	97.65%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 39,923
RPS	38.42	37.49	42.62	45.92	27.76	8.45%
YoY %	2.48%	-12.04%	-7.19%	65.42%	-	-
Horiz. %	138.40%	135.05%	153.53%	165.42%	100.00%	-
EPS	3.32	5.51	6.79	4.90	3.72	-2.80%
YoY %	-39.75%	-18.85%	38.57%	31.72%	-	-
Horiz. %	89.25%	148.12%	182.53%	131.72%	100.00%	-
DPS	7.51	6.67	6.63	6.23	5.03	10.53%
YoY %	12.59%	0.60%	6.42%	23.86%	-	-
Horiz. %	149.30%	132.60%	131.81%	123.86%	100.00%	-
NAPS	0.5598	0.5959	0.3329	0.5521	0.5834	-1.02%
YoY %	-6.06%	79.00%	-39.70%	-5.37%	-	-
Horiz. %	95.95%	102.14%	57.06%	94.63%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	1.90	1.55	3.06	1.83	3.48	-
P/RPS	2.47	2.07	2.39	1.33	4.30	-12.93%
YoY %	19.32%	-13.39%	79.70%	-69.07%	-	-
Horiz. %	57.44%	48.14%	55.58%	30.93%	100.00%	-
P/EPS	28.62	14.09	15.00	12.41	32.13	-2.84%
YoY %	103.12%	-6.07%	20.87%	-61.38%	-	-
Horiz. %	89.08%	43.85%	46.69%	38.62%	100.00%	-
EY	3.49	7.10	6.67	8.06	3.11	2.92%
YoY %	-50.85%	6.45%	-17.25%	159.16%	-	-
Horiz. %	112.22%	228.30%	214.47%	259.16%	100.00%	-
DY	7.89	8.59	6.54	10.16	4.22	16.92%
YoY %	-8.15%	31.35%	-35.63%	140.76%	-	-
Horiz. %	186.97%	203.55%	154.98%	240.76%	100.00%	-
P/NAPS	1.70	1.30	3.06	1.10	2.05	-4.56%
YoY %	30.77%	-57.52%	178.18%	-46.34%	-	-
Horiz. %	82.93%	63.41%	149.27%	53.66%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	20/05/04	20/05/03	21/05/02	18/05/01	-	-
Price	1.80	1.62	3.30	2.10	0.00	-
P/RPS	2.34	2.16	2.58	1.52	0.00	-
YoY %	8.33%	-16.28%	69.74%	0.00%	-	-
Horiz. %	153.95%	142.11%	169.74%	100.00%	-	-
P/EPS	27.12	14.73	16.18	14.24	0.00	-
YoY %	84.11%	-8.96%	13.62%	0.00%	-	-
Horiz. %	190.45%	103.44%	113.62%	100.00%	-	-
EY	3.69	6.79	6.18	7.02	0.00	-
YoY %	-45.66%	9.87%	-11.97%	0.00%	-	-
Horiz. %	52.56%	96.72%	88.03%	100.00%	-	-
DY	8.33	8.22	6.06	8.86	0.00	-
YoY %	1.34%	35.64%	-31.60%	0.00%	-	-
Horiz. %	94.02%	92.78%	68.40%	100.00%	-	-
P/NAPS	1.61	1.36	3.30	1.27	0.00	-
YoY %	18.38%	-58.79%	159.84%	0.00%	-	-
Horiz. %	126.77%	107.09%	259.84%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos