[BOXPAK] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 7.33%
YoY- 29.77%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 164,737 155,473 128,550 103,396 83,252 58,890 46,117 23.62%
PBT 13,081 7,550 5,637 2,157 2,731 -2,386 5,209 16.57%
Tax -2,687 -635 119 -108 -1,152 -240 -1,226 13.96%
NP 10,394 6,915 5,756 2,049 1,579 -2,626 3,983 17.32%
-
NP to SH 10,394 6,915 5,756 2,049 1,579 -2,626 3,983 17.32%
-
Tax Rate 20.54% 8.41% -2.11% 5.01% 42.18% - 23.54% -
Total Cost 154,343 148,558 122,794 101,347 81,673 61,516 42,134 24.14%
-
Net Worth 104,506 73,895 67,870 63,353 62,132 60,699 67,200 7.63%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 4,198 2,999 3,003 - - - 9,015 -11.95%
Div Payout % 40.39% 43.38% 52.18% - - - 226.34% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 104,506 73,895 67,870 63,353 62,132 60,699 67,200 7.63%
NOSH 60,408 60,077 60,062 59,767 60,322 60,098 60,000 0.11%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 6.31% 4.45% 4.48% 1.98% 1.90% -4.46% 8.64% -
ROE 9.95% 9.36% 8.48% 3.23% 2.54% -4.33% 5.93% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 272.71 258.79 214.03 173.00 138.01 97.99 76.86 23.48%
EPS 17.21 11.51 9.58 3.43 2.62 -4.37 6.64 17.19%
DPS 7.00 5.00 5.00 0.00 0.00 0.00 15.00 -11.92%
NAPS 1.73 1.23 1.13 1.06 1.03 1.01 1.12 7.51%
Adjusted Per Share Value based on latest NOSH - 59,767
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 137.23 129.51 107.08 86.13 69.35 49.06 38.42 23.62%
EPS 8.66 5.76 4.79 1.71 1.32 -2.19 3.32 17.31%
DPS 3.50 2.50 2.50 0.00 0.00 0.00 7.51 -11.94%
NAPS 0.8705 0.6156 0.5654 0.5277 0.5176 0.5056 0.5598 7.63%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.49 0.86 0.68 0.90 0.96 1.59 1.90 -
P/RPS 0.55 0.33 0.32 0.52 0.70 1.62 2.47 -22.13%
P/EPS 8.66 7.47 7.10 26.25 36.67 -36.39 28.62 -18.05%
EY 11.55 13.38 14.09 3.81 2.73 -2.75 3.49 22.06%
DY 4.70 5.81 7.35 0.00 0.00 0.00 7.89 -8.26%
P/NAPS 0.86 0.70 0.60 0.85 0.93 1.57 1.70 -10.73%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 19/05/10 20/05/09 21/05/08 23/05/07 25/05/06 26/05/05 20/05/04 -
Price 1.50 0.89 0.68 0.84 1.03 1.20 1.80 -
P/RPS 0.55 0.34 0.32 0.49 0.75 1.22 2.34 -21.43%
P/EPS 8.72 7.73 7.10 24.50 39.35 -27.46 27.12 -17.22%
EY 11.47 12.93 14.09 4.08 2.54 -3.64 3.69 20.79%
DY 4.67 5.62 7.35 0.00 0.00 0.00 8.33 -9.19%
P/NAPS 0.87 0.72 0.60 0.79 1.00 1.19 1.61 -9.74%

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