Highlights

[BOXPAK] YoY Quarter Result on 2017-03-31 [#1]

Stock [BOXPAK]: BOX-PAK (MALAYSIA) BHD
Announcement Date 19-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     7.93%    YoY -     -520.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 138,292 122,869 120,420 96,115 79,470 66,951 59,357 15.13%
  YoY % 12.55% 2.03% 25.29% 20.95% 18.70% 12.79% -
  Horiz. % 232.98% 207.00% 202.87% 161.93% 133.88% 112.79% 100.00%
PBT -5,549 -5,247 2,356 3,250 765 4,076 4,336 -
  YoY % -5.76% -322.71% -27.51% 324.84% -81.23% -6.00% -
  Horiz. % -127.98% -121.01% 54.34% 74.95% 17.64% 94.00% 100.00%
Tax -451 -535 -982 -726 -267 -555 -781 -8.74%
  YoY % 15.70% 45.52% -35.26% -171.91% 51.89% 28.94% -
  Horiz. % 57.75% 68.50% 125.74% 92.96% 34.19% 71.06% 100.00%
NP -6,000 -5,782 1,374 2,524 498 3,521 3,555 -
  YoY % -3.77% -520.82% -45.56% 406.83% -85.86% -0.96% -
  Horiz. % -168.78% -162.64% 38.65% 71.00% 14.01% 99.04% 100.00%
NP to SH -6,000 -5,782 1,374 2,524 498 3,521 3,555 -
  YoY % -3.77% -520.82% -45.56% 406.83% -85.86% -0.96% -
  Horiz. % -168.78% -162.64% 38.65% 71.00% 14.01% 99.04% 100.00%
Tax Rate - % - % 41.68 % 22.34 % 34.90 % 13.62 % 18.01 % -
  YoY % 0.00% 0.00% 86.57% -35.99% 156.24% -24.38% -
  Horiz. % 0.00% 0.00% 231.43% 124.04% 193.78% 75.62% 100.00%
Total Cost 144,292 128,651 119,046 93,591 78,972 63,430 55,802 17.15%
  YoY % 12.16% 8.07% 27.20% 18.51% 24.50% 13.67% -
  Horiz. % 258.58% 230.55% 213.34% 167.72% 141.52% 113.67% 100.00%
Net Worth 249,697 286,909 176,400 156,476 141,599 134,961 118,766 13.18%
  YoY % -12.97% 62.65% 12.73% 10.51% 4.92% 13.64% -
  Horiz. % 210.24% 241.57% 148.53% 131.75% 119.23% 113.64% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 249,697 286,909 176,400 156,476 141,599 134,961 118,766 13.18%
  YoY % -12.97% 62.65% 12.73% 10.51% 4.92% 13.64% -
  Horiz. % 210.24% 241.57% 148.53% 131.75% 119.23% 113.64% 100.00%
NOSH 120,047 120,046 60,000 59,952 60,000 59,982 59,983 12.25%
  YoY % 0.00% 100.08% 0.08% -0.08% 0.03% -0.00% -
  Horiz. % 200.13% 200.13% 100.03% 99.95% 100.03% 100.00% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -4.34 % -4.71 % 1.14 % 2.63 % 0.63 % 5.26 % 5.99 % -
  YoY % 7.86% -513.16% -56.65% 317.46% -88.02% -12.19% -
  Horiz. % -72.45% -78.63% 19.03% 43.91% 10.52% 87.81% 100.00%
ROE -2.40 % -2.02 % 0.78 % 1.61 % 0.35 % 2.61 % 2.99 % -
  YoY % -18.81% -358.97% -51.55% 360.00% -86.59% -12.71% -
  Horiz. % -80.27% -67.56% 26.09% 53.85% 11.71% 87.29% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 115.20 102.35 200.70 160.32 132.45 111.62 98.96 2.56%
  YoY % 12.55% -49.00% 25.19% 21.04% 18.66% 12.79% -
  Horiz. % 116.41% 103.43% 202.81% 162.00% 133.84% 112.79% 100.00%
EPS -5.00 -4.82 2.29 4.21 0.83 5.87 5.92 -
  YoY % -3.73% -310.48% -45.61% 407.23% -85.86% -0.84% -
  Horiz. % -84.46% -81.42% 38.68% 71.11% 14.02% 99.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.0800 2.3900 2.9400 2.6100 2.3600 2.2500 1.9800 0.82%
  YoY % -12.97% -18.71% 12.64% 10.59% 4.89% 13.64% -
  Horiz. % 105.05% 120.71% 148.48% 131.82% 119.19% 113.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,047
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 115.20 102.35 100.31 80.06 66.20 55.77 49.44 15.13%
  YoY % 12.55% 2.03% 25.29% 20.94% 18.70% 12.80% -
  Horiz. % 233.01% 207.02% 202.89% 161.93% 133.90% 112.80% 100.00%
EPS -5.00 -4.82 1.14 2.10 0.41 2.93 2.96 -
  YoY % -3.73% -522.81% -45.71% 412.20% -86.01% -1.01% -
  Horiz. % -168.92% -162.84% 38.51% 70.95% 13.85% 98.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.0800 2.3900 1.4694 1.3035 1.1795 1.1242 0.9893 13.18%
  YoY % -12.97% 62.65% 12.73% 10.51% 4.92% 13.64% -
  Horiz. % 210.25% 241.58% 148.53% 131.76% 119.23% 113.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.1000 1.7800 2.5800 2.3600 2.3400 2.0400 2.1800 -
P/RPS 0.95 1.74 1.29 1.47 1.77 1.83 2.20 -13.06%
  YoY % -45.40% 34.88% -12.24% -16.95% -3.28% -16.82% -
  Horiz. % 43.18% 79.09% 58.64% 66.82% 80.45% 83.18% 100.00%
P/EPS -22.01 -36.96 112.66 56.06 281.93 34.75 36.78 -
  YoY % 40.45% -132.81% 100.96% -80.12% 711.31% -5.52% -
  Horiz. % -59.84% -100.49% 306.31% 152.42% 766.53% 94.48% 100.00%
EY -4.54 -2.71 0.89 1.78 0.35 2.88 2.72 -
  YoY % -67.53% -404.49% -50.00% 408.57% -87.85% 5.88% -
  Horiz. % -166.91% -99.63% 32.72% 65.44% 12.87% 105.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.53 0.74 0.88 0.90 0.99 0.91 1.10 -11.45%
  YoY % -28.38% -15.91% -2.22% -9.09% 8.79% -17.27% -
  Horiz. % 48.18% 67.27% 80.00% 81.82% 90.00% 82.73% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date - 19/05/17 12/05/16 20/05/15 28/05/14 20/05/13 17/05/12 -
Price 1.1800 1.7300 2.5000 2.1500 2.4200 2.4500 1.9200 -
P/RPS 1.02 1.69 1.25 1.34 1.83 2.20 1.94 -10.16%
  YoY % -39.64% 35.20% -6.72% -26.78% -16.82% 13.40% -
  Horiz. % 52.58% 87.11% 64.43% 69.07% 94.33% 113.40% 100.00%
P/EPS -23.61 -35.92 109.17 51.07 291.57 41.74 32.40 -
  YoY % 34.27% -132.90% 113.77% -82.48% 598.54% 28.83% -
  Horiz. % -72.87% -110.86% 336.94% 157.62% 899.91% 128.83% 100.00%
EY -4.24 -2.78 0.92 1.96 0.34 2.40 3.09 -
  YoY % -52.52% -402.17% -53.06% 476.47% -85.83% -22.33% -
  Horiz. % -137.22% -89.97% 29.77% 63.43% 11.00% 77.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.57 0.72 0.85 0.82 1.03 1.09 0.97 -8.48%
  YoY % -20.83% -15.29% 3.66% -20.39% -5.50% 12.37% -
  Horiz. % 58.76% 74.23% 87.63% 84.54% 106.19% 112.37% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

454  254  493  710 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.625+0.025 
 MI 1.54+0.12 
 HSI-C3F 0.48+0.045 
 HSI-C3K 0.38+0.04 
 GSB 0.23+0.045 
 HSI-H4I 0.535-0.05 
 MYEG 1.00+0.02 
 HSI-C3H 0.47+0.045 
 YTL 1.17+0.07 
 IRIS 0.16+0.01 
Partners & Brokers