Highlights

[BOXPAK] YoY Quarter Result on 2020-03-31 [#1]

Stock [BOXPAK]: BOX-PAK (MALAYSIA) BHD
Announcement Date 02-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -112.50%    YoY -     94.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 147,124 149,898 138,292 122,869 120,420 96,115 79,470 10.80%
  YoY % -1.85% 8.39% 12.55% 2.03% 25.29% 20.95% -
  Horiz. % 185.13% 188.62% 174.02% 154.61% 151.53% 120.95% 100.00%
PBT 130 -6,141 -5,549 -5,247 2,356 3,250 765 -25.56%
  YoY % 102.12% -10.67% -5.76% -322.71% -27.51% 324.84% -
  Horiz. % 16.99% -802.75% -725.36% -685.88% 307.97% 424.84% 100.00%
Tax -494 -313 -451 -535 -982 -726 -267 10.79%
  YoY % -57.83% 30.60% 15.70% 45.52% -35.26% -171.91% -
  Horiz. % 185.02% 117.23% 168.91% 200.37% 367.79% 271.91% 100.00%
NP -364 -6,454 -6,000 -5,782 1,374 2,524 498 -
  YoY % 94.36% -7.57% -3.77% -520.82% -45.56% 406.83% -
  Horiz. % -73.09% -1,295.98% -1,204.82% -1,161.04% 275.90% 506.83% 100.00%
NP to SH -364 -6,454 -6,000 -5,782 1,374 2,524 498 -
  YoY % 94.36% -7.57% -3.77% -520.82% -45.56% 406.83% -
  Horiz. % -73.09% -1,295.98% -1,204.82% -1,161.04% 275.90% 506.83% 100.00%
Tax Rate 380.00 % - % - % - % 41.68 % 22.34 % 34.90 % 48.82%
  YoY % 0.00% 0.00% 0.00% 0.00% 86.57% -35.99% -
  Horiz. % 1,088.83% 0.00% 0.00% 0.00% 119.43% 64.01% 100.00%
Total Cost 147,488 156,352 144,292 128,651 119,046 93,591 78,972 10.96%
  YoY % -5.67% 8.36% 12.16% 8.07% 27.20% 18.51% -
  Horiz. % 186.76% 197.98% 182.71% 162.91% 150.74% 118.51% 100.00%
Net Worth 240,094 240,094 249,697 286,909 176,400 156,476 141,599 9.19%
  YoY % 0.00% -3.85% -12.97% 62.65% 12.73% 10.51% -
  Horiz. % 169.56% 169.56% 176.34% 202.62% 124.58% 110.51% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 240,094 240,094 249,697 286,909 176,400 156,476 141,599 9.19%
  YoY % 0.00% -3.85% -12.97% 62.65% 12.73% 10.51% -
  Horiz. % 169.56% 169.56% 176.34% 202.62% 124.58% 110.51% 100.00%
NOSH 120,047 120,047 120,047 120,046 60,000 59,952 60,000 12.24%
  YoY % 0.00% 0.00% 0.00% 100.08% 0.08% -0.08% -
  Horiz. % 200.08% 200.08% 200.08% 200.08% 100.00% 99.92% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -0.25 % -4.31 % -4.34 % -4.71 % 1.14 % 2.63 % 0.63 % -
  YoY % 94.20% 0.69% 7.86% -513.16% -56.65% 317.46% -
  Horiz. % -39.68% -684.13% -688.89% -747.62% 180.95% 417.46% 100.00%
ROE -0.15 % -2.69 % -2.40 % -2.02 % 0.78 % 1.61 % 0.35 % -
  YoY % 94.42% -12.08% -18.81% -358.97% -51.55% 360.00% -
  Horiz. % -42.86% -768.57% -685.71% -577.14% 222.86% 460.00% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 122.56 124.87 115.20 102.35 200.70 160.32 132.45 -1.28%
  YoY % -1.85% 8.39% 12.55% -49.00% 25.19% 21.04% -
  Horiz. % 92.53% 94.28% 86.98% 77.27% 151.53% 121.04% 100.00%
EPS -0.30 -5.38 -5.00 -4.82 2.29 4.21 0.83 -
  YoY % 94.42% -7.60% -3.73% -310.48% -45.61% 407.23% -
  Horiz. % -36.14% -648.19% -602.41% -580.72% 275.90% 507.23% 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 2.0000 2.0000 2.0800 2.3900 2.9400 2.6100 2.3600 -2.72%
  YoY % 0.00% -3.85% -12.97% -18.71% 12.64% 10.59% -
  Horiz. % 84.75% 84.75% 88.14% 101.27% 124.58% 110.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,047
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 122.56 124.87 115.20 102.35 100.31 80.06 66.20 10.80%
  YoY % -1.85% 8.39% 12.55% 2.03% 25.29% 20.94% -
  Horiz. % 185.14% 188.63% 174.02% 154.61% 151.53% 120.94% 100.00%
EPS -0.30 -5.38 -5.00 -4.82 1.14 2.10 0.41 -
  YoY % 94.42% -7.60% -3.73% -522.81% -45.71% 412.20% -
  Horiz. % -73.17% -1,312.20% -1,219.51% -1,175.61% 278.05% 512.20% 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 2.0000 2.0000 2.0800 2.3900 1.4694 1.3035 1.1795 9.19%
  YoY % 0.00% -3.85% -12.97% 62.65% 12.73% 10.51% -
  Horiz. % 169.56% 169.56% 176.35% 202.63% 124.58% 110.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.8500 1.0800 1.1000 1.7800 2.5800 2.3600 2.3400 -
P/RPS 0.69 0.86 0.95 1.74 1.29 1.47 1.77 -14.52%
  YoY % -19.77% -9.47% -45.40% 34.88% -12.24% -16.95% -
  Horiz. % 38.98% 48.59% 53.67% 98.31% 72.88% 83.05% 100.00%
P/EPS -280.33 -20.09 -22.01 -36.96 112.66 56.06 281.93 -
  YoY % -1,295.37% 8.72% 40.45% -132.81% 100.96% -80.12% -
  Horiz. % -99.43% -7.13% -7.81% -13.11% 39.96% 19.88% 100.00%
EY -0.36 -4.98 -4.54 -2.71 0.89 1.78 0.35 -
  YoY % 92.77% -9.69% -67.53% -404.49% -50.00% 408.57% -
  Horiz. % -102.86% -1,422.86% -1,297.14% -774.29% 254.29% 508.57% 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 0.43 0.54 0.53 0.74 0.88 0.90 0.99 -12.96%
  YoY % -20.37% 1.89% -28.38% -15.91% -2.22% -9.09% -
  Horiz. % 43.43% 54.55% 53.54% 74.75% 88.89% 90.91% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 02/06/20 21/05/19 - 19/05/17 12/05/16 20/05/15 28/05/14 -
Price 1.3600 1.1000 1.1800 1.7300 2.5000 2.1500 2.4200 -
P/RPS 1.11 0.88 1.02 1.69 1.25 1.34 1.83 -7.99%
  YoY % 26.14% -13.73% -39.64% 35.20% -6.72% -26.78% -
  Horiz. % 60.66% 48.09% 55.74% 92.35% 68.31% 73.22% 100.00%
P/EPS -448.53 -20.46 -23.61 -35.92 109.17 51.07 291.57 -
  YoY % -2,092.23% 13.34% 34.27% -132.90% 113.77% -82.48% -
  Horiz. % -153.83% -7.02% -8.10% -12.32% 37.44% 17.52% 100.00%
EY -0.22 -4.89 -4.24 -2.78 0.92 1.96 0.34 -
  YoY % 95.50% -15.33% -52.52% -402.17% -53.06% 476.47% -
  Horiz. % -64.71% -1,438.24% -1,247.06% -817.65% 270.59% 576.47% 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 0.68 0.55 0.57 0.72 0.85 0.82 1.03 -6.68%
  YoY % 23.64% -3.51% -20.83% -15.29% 3.66% -20.39% -
  Horiz. % 66.02% 53.40% 55.34% 69.90% 82.52% 79.61% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

1954 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.390.00 
 KOTRA 2.700.00 
 UCREST 0.1550.00 
 PUC 0.150.00 
 WILLOW 0.500.00 
 EAH-WE 0.010.00 
 IRIS 0.270.00 
 TOPGLOV-C79 0.5250.00 
 SIMEPLT-CP 0.080.00 
 BTECH 0.350.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers