[BOXPAK] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 16.3%
YoY- 15.75%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 312,655 271,928 252,614 211,871 164,737 155,473 128,550 15.95%
PBT 10,779 22,578 19,518 13,476 13,081 7,550 5,637 11.40%
Tax -1,870 -3,086 -2,519 -1,445 -2,687 -635 119 -
NP 8,909 19,492 16,999 12,031 10,394 6,915 5,756 7.54%
-
NP to SH 8,909 19,492 16,999 12,031 10,394 6,915 5,756 7.54%
-
Tax Rate 17.35% 13.67% 12.91% 10.72% 20.54% 8.41% -2.11% -
Total Cost 303,746 252,436 235,615 199,840 154,343 148,558 122,794 16.28%
-
Net Worth 141,599 134,961 118,766 104,505 104,506 73,895 67,870 13.03%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 4,506 6,002 4,202 4,203 4,198 2,999 3,003 6.99%
Div Payout % 50.59% 30.80% 24.72% 34.94% 40.39% 43.38% 52.18% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 141,599 134,961 118,766 104,505 104,506 73,895 67,870 13.03%
NOSH 60,000 59,982 59,983 60,060 60,408 60,077 60,062 -0.01%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 2.85% 7.17% 6.73% 5.68% 6.31% 4.45% 4.48% -
ROE 6.29% 14.44% 14.31% 11.51% 9.95% 9.36% 8.48% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 521.09 453.34 421.14 352.76 272.71 258.79 214.03 15.97%
EPS 14.85 32.50 28.34 20.03 17.21 11.51 9.58 7.57%
DPS 7.50 10.00 7.00 7.00 7.00 5.00 5.00 6.98%
NAPS 2.36 2.25 1.98 1.74 1.73 1.23 1.13 13.05%
Adjusted Per Share Value based on latest NOSH - 60,060
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 260.44 226.52 210.43 176.49 137.23 129.51 107.08 15.95%
EPS 7.42 16.24 14.16 10.02 8.66 5.76 4.79 7.56%
DPS 3.75 5.00 3.50 3.50 3.50 2.50 2.50 6.98%
NAPS 1.1795 1.1242 0.9893 0.8705 0.8705 0.6156 0.5654 13.03%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.34 2.04 2.18 1.46 1.49 0.86 0.68 -
P/RPS 0.45 0.45 0.52 0.41 0.55 0.33 0.32 5.84%
P/EPS 15.76 6.28 7.69 7.29 8.66 7.47 7.10 14.20%
EY 6.35 15.93 13.00 13.72 11.55 13.38 14.09 -12.43%
DY 3.21 4.90 3.21 4.79 4.70 5.81 7.35 -12.89%
P/NAPS 0.99 0.91 1.10 0.84 0.86 0.70 0.60 8.70%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 20/05/13 17/05/12 19/05/11 19/05/10 20/05/09 21/05/08 -
Price 2.42 2.45 1.92 1.33 1.50 0.89 0.68 -
P/RPS 0.46 0.54 0.46 0.38 0.55 0.34 0.32 6.23%
P/EPS 16.30 7.54 6.77 6.64 8.72 7.73 7.10 14.84%
EY 6.14 13.26 14.76 15.06 11.47 12.93 14.09 -12.92%
DY 3.10 4.08 3.65 5.26 4.67 5.62 7.35 -13.39%
P/NAPS 1.03 1.09 0.97 0.76 0.87 0.72 0.60 9.41%

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