[BOXPAK] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 119.48%
YoY- -70.19%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 384,460 352,808 340,194 332,942 317,880 300,137 284,154 22.35%
PBT 13,000 10,552 10,893 5,742 3,060 14,091 16,882 -16.00%
Tax -2,904 -2,700 -1,740 -1,370 -1,068 -2,159 -2,704 4.87%
NP 10,096 7,852 9,153 4,372 1,992 11,932 14,178 -20.27%
-
NP to SH 10,096 7,852 9,153 4,372 1,992 11,932 14,178 -20.27%
-
Tax Rate 22.34% 25.59% 15.97% 23.86% 34.90% 15.32% 16.02% -
Total Cost 374,364 344,956 331,041 328,570 315,888 288,205 269,976 24.37%
-
Net Worth 156,476 150,076 141,620 135,123 141,599 141,647 139,826 7.79%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - 4,501 - -
Div Payout % - - - - - 37.73% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 156,476 150,076 141,620 135,123 141,599 141,647 139,826 7.79%
NOSH 59,952 60,030 60,008 60,054 60,000 60,020 60,011 -0.06%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.63% 2.23% 2.69% 1.31% 0.63% 3.98% 4.99% -
ROE 6.45% 5.23% 6.46% 3.24% 1.41% 8.42% 10.14% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 641.27 587.71 566.91 554.40 529.80 500.06 473.50 22.43%
EPS 16.84 13.08 15.25 7.28 3.32 19.88 23.63 -20.23%
DPS 0.00 0.00 0.00 0.00 0.00 7.50 0.00 -
NAPS 2.61 2.50 2.36 2.25 2.36 2.36 2.33 7.86%
Adjusted Per Share Value based on latest NOSH - 60,035
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 320.26 293.89 283.38 277.34 264.80 250.02 236.70 22.35%
EPS 8.41 6.54 7.62 3.64 1.66 9.94 11.81 -20.27%
DPS 0.00 0.00 0.00 0.00 0.00 3.75 0.00 -
NAPS 1.3035 1.2501 1.1797 1.1256 1.1795 1.1799 1.1648 7.79%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.36 2.10 2.18 2.31 2.34 2.25 2.23 -
P/RPS 0.37 0.36 0.38 0.42 0.44 0.45 0.47 -14.75%
P/EPS 14.01 16.06 14.29 31.73 70.48 11.32 9.44 30.14%
EY 7.14 6.23 7.00 3.15 1.42 8.84 10.59 -23.12%
DY 0.00 0.00 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 0.90 0.84 0.92 1.03 0.99 0.95 0.96 -4.21%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/05/15 24/02/15 17/11/14 19/08/14 28/05/14 18/02/14 25/11/13 -
Price 2.15 2.30 2.10 2.31 2.42 2.33 2.25 -
P/RPS 0.34 0.39 0.37 0.42 0.46 0.47 0.48 -20.55%
P/EPS 12.77 17.58 13.77 31.73 72.89 11.72 9.52 21.65%
EY 7.83 5.69 7.26 3.15 1.37 8.53 10.50 -17.78%
DY 0.00 0.00 0.00 0.00 0.00 3.22 0.00 -
P/NAPS 0.82 0.92 0.89 1.03 1.03 0.99 0.97 -10.60%

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