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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 122,869 120,420 96,115 79,470 66,951 59,357 55,441 14.17%
  YoY % 2.03% 25.29% 20.95% 18.70% 12.79% 7.06% -
  Horiz. % 221.62% 217.20% 173.36% 143.34% 120.76% 107.06% 100.00%
PBT -5,247 2,356 3,250 765 4,076 4,336 2,386 -
  YoY % -322.71% -27.51% 324.84% -81.23% -6.00% 81.73% -
  Horiz. % -219.91% 98.74% 136.21% 32.06% 170.83% 181.73% 100.00%
Tax -535 -982 -726 -267 -555 -781 -404 4.79%
  YoY % 45.52% -35.26% -171.91% 51.89% 28.94% -93.32% -
  Horiz. % 132.43% 243.07% 179.70% 66.09% 137.38% 193.32% 100.00%
NP -5,782 1,374 2,524 498 3,521 3,555 1,982 -
  YoY % -520.82% -45.56% 406.83% -85.86% -0.96% 79.36% -
  Horiz. % -291.73% 69.32% 127.35% 25.13% 177.65% 179.36% 100.00%
NP to SH -5,782 1,374 2,524 498 3,521 3,555 1,982 -
  YoY % -520.82% -45.56% 406.83% -85.86% -0.96% 79.36% -
  Horiz. % -291.73% 69.32% 127.35% 25.13% 177.65% 179.36% 100.00%
Tax Rate - % 41.68 % 22.34 % 34.90 % 13.62 % 18.01 % 16.93 % -
  YoY % 0.00% 86.57% -35.99% 156.24% -24.38% 6.38% -
  Horiz. % 0.00% 246.19% 131.96% 206.14% 80.45% 106.38% 100.00%
Total Cost 128,651 119,046 93,591 78,972 63,430 55,802 53,459 15.75%
  YoY % 8.07% 27.20% 18.51% 24.50% 13.67% 4.38% -
  Horiz. % 240.65% 222.69% 175.07% 147.72% 118.65% 104.38% 100.00%
Net Worth 286,909 176,400 156,476 141,599 134,961 118,766 104,505 18.31%
  YoY % 62.65% 12.73% 10.51% 4.92% 13.64% 13.65% -
  Horiz. % 274.54% 168.80% 149.73% 135.50% 129.14% 113.65% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 286,909 176,400 156,476 141,599 134,961 118,766 104,505 18.31%
  YoY % 62.65% 12.73% 10.51% 4.92% 13.64% 13.65% -
  Horiz. % 274.54% 168.80% 149.73% 135.50% 129.14% 113.65% 100.00%
NOSH 120,046 60,000 59,952 60,000 59,982 59,983 60,060 12.22%
  YoY % 100.08% 0.08% -0.08% 0.03% -0.00% -0.13% -
  Horiz. % 199.87% 99.90% 99.82% 99.90% 99.87% 99.87% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -4.71 % 1.14 % 2.63 % 0.63 % 5.26 % 5.99 % 3.57 % -
  YoY % -513.16% -56.65% 317.46% -88.02% -12.19% 67.79% -
  Horiz. % -131.93% 31.93% 73.67% 17.65% 147.34% 167.79% 100.00%
ROE -2.02 % 0.78 % 1.61 % 0.35 % 2.61 % 2.99 % 1.90 % -
  YoY % -358.97% -51.55% 360.00% -86.59% -12.71% 57.37% -
  Horiz. % -106.32% 41.05% 84.74% 18.42% 137.37% 157.37% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 102.35 200.70 160.32 132.45 111.62 98.96 92.31 1.73%
  YoY % -49.00% 25.19% 21.04% 18.66% 12.79% 7.20% -
  Horiz. % 110.88% 217.42% 173.68% 143.48% 120.92% 107.20% 100.00%
EPS -4.82 2.29 4.21 0.83 5.87 5.92 3.30 -
  YoY % -310.48% -45.61% 407.23% -85.86% -0.84% 79.39% -
  Horiz. % -146.06% 69.39% 127.58% 25.15% 177.88% 179.39% 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 2.3900 2.9400 2.6100 2.3600 2.2500 1.9800 1.7400 5.43%
  YoY % -18.71% 12.64% 10.59% 4.89% 13.64% 13.79% -
  Horiz. % 137.36% 168.97% 150.00% 135.63% 129.31% 113.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,046
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 102.35 100.31 80.07 66.20 55.77 49.45 46.18 14.17%
  YoY % 2.03% 25.28% 20.95% 18.70% 12.78% 7.08% -
  Horiz. % 221.63% 217.22% 173.39% 143.35% 120.77% 107.08% 100.00%
EPS -4.82 1.14 2.10 0.41 2.93 2.96 1.65 -
  YoY % -522.81% -45.71% 412.20% -86.01% -1.01% 79.39% -
  Horiz. % -292.12% 69.09% 127.27% 24.85% 177.58% 179.39% 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 2.3900 1.4694 1.3035 1.1795 1.1242 0.9893 0.8705 18.31%
  YoY % 62.65% 12.73% 10.51% 4.92% 13.64% 13.65% -
  Horiz. % 274.55% 168.80% 149.74% 135.50% 129.14% 113.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.7800 2.5800 2.3600 2.3400 2.0400 2.1800 1.4600 -
P/RPS 1.74 1.29 1.47 1.77 1.83 2.20 1.58 1.62%
  YoY % 34.88% -12.24% -16.95% -3.28% -16.82% 39.24% -
  Horiz. % 110.13% 81.65% 93.04% 112.03% 115.82% 139.24% 100.00%
P/EPS -36.96 112.66 56.06 281.93 34.75 36.78 44.24 -
  YoY % -132.81% 100.96% -80.12% 711.31% -5.52% -16.86% -
  Horiz. % -83.54% 254.66% 126.72% 637.27% 78.55% 83.14% 100.00%
EY -2.71 0.89 1.78 0.35 2.88 2.72 2.26 -
  YoY % -404.49% -50.00% 408.57% -87.85% 5.88% 20.35% -
  Horiz. % -119.91% 39.38% 78.76% 15.49% 127.43% 120.35% 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 0.74 0.88 0.90 0.99 0.91 1.10 0.84 -2.09%
  YoY % -15.91% -2.22% -9.09% 8.79% -17.27% 30.95% -
  Horiz. % 88.10% 104.76% 107.14% 117.86% 108.33% 130.95% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 19/05/17 12/05/16 20/05/15 28/05/14 20/05/13 17/05/12 19/05/11 -
Price 1.7300 2.5000 2.1500 2.4200 2.4500 1.9200 1.3300 -
P/RPS 1.69 1.25 1.34 1.83 2.20 1.94 1.44 2.70%
  YoY % 35.20% -6.72% -26.78% -16.82% 13.40% 34.72% -
  Horiz. % 117.36% 86.81% 93.06% 127.08% 152.78% 134.72% 100.00%
P/EPS -35.92 109.17 51.07 291.57 41.74 32.40 40.30 -
  YoY % -132.90% 113.77% -82.48% 598.54% 28.83% -19.60% -
  Horiz. % -89.13% 270.89% 126.72% 723.50% 103.57% 80.40% 100.00%
EY -2.78 0.92 1.96 0.34 2.40 3.09 2.48 -
  YoY % -402.17% -53.06% 476.47% -85.83% -22.33% 24.60% -
  Horiz. % -112.10% 37.10% 79.03% 13.71% 96.77% 124.60% 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 0.72 0.85 0.82 1.03 1.09 0.97 0.76 -0.90%
  YoY % -15.29% 3.66% -20.39% -5.50% 12.37% 27.63% -
  Horiz. % 94.74% 111.84% 107.89% 135.53% 143.42% 127.63% 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.
 


 

160  363  570  829 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.765-0.025 
 NEXGRAM 0.0650.00 
 KSTAR-WA 0.05-0.005 
 PUC 0.26-0.005 
 BORNOIL 0.080.00 
 HSI-C3B 0.51-0.035 
 VIZIONE 0.1450.00 
 KNM 0.220.00 
 HIBISCS-WC 0.435-0.015 
 HIBISCS 0.91-0.03 

TOP ARTICLES

1. 大选投资笑到最后/麦传球 投资把麦●麦传球
2. [转贴] 五月九号后的“大好大坏” - 丘光耀博士 Good Articles to Share
3. OIL ....next target $110 ????? possibleee? read our analysis..... Bull and Bear
4. CIMB - MQ Research’s Top Pick KL Trader Investment Research Articles
5. Warrants Cheating Traders? O'Mighty Capital Articles Archive
Partners & Brokers