[BOXPAK] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
17-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 109.36%
YoY- -35.44%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 387,842 384,460 352,808 340,194 332,942 317,880 300,137 18.69%
PBT 15,958 13,000 10,552 10,893 5,742 3,060 14,091 8.67%
Tax -2,780 -2,904 -2,700 -1,740 -1,370 -1,068 -2,159 18.41%
NP 13,178 10,096 7,852 9,153 4,372 1,992 11,932 6.86%
-
NP to SH 13,178 10,096 7,852 9,153 4,372 1,992 11,932 6.86%
-
Tax Rate 17.42% 22.34% 25.59% 15.97% 23.86% 34.90% 15.32% -
Total Cost 374,664 374,364 344,956 331,041 328,570 315,888 288,205 19.17%
-
Net Worth 160,824 156,476 150,076 141,620 135,123 141,599 141,647 8.85%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 4,501 -
Div Payout % - - - - - - 37.73% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 160,824 156,476 150,076 141,620 135,123 141,599 141,647 8.85%
NOSH 60,009 59,952 60,030 60,008 60,054 60,000 60,020 -0.01%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.40% 2.63% 2.23% 2.69% 1.31% 0.63% 3.98% -
ROE 8.19% 6.45% 5.23% 6.46% 3.24% 1.41% 8.42% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 646.31 641.27 587.71 566.91 554.40 529.80 500.06 18.70%
EPS 21.96 16.84 13.08 15.25 7.28 3.32 19.88 6.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.50 -
NAPS 2.68 2.61 2.50 2.36 2.25 2.36 2.36 8.87%
Adjusted Per Share Value based on latest NOSH - 60,025
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 323.08 320.26 293.89 283.38 277.34 264.80 250.02 18.69%
EPS 10.98 8.41 6.54 7.62 3.64 1.66 9.94 6.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.75 -
NAPS 1.3397 1.3035 1.2501 1.1797 1.1256 1.1795 1.1799 8.86%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.39 2.36 2.10 2.18 2.31 2.34 2.25 -
P/RPS 0.37 0.37 0.36 0.38 0.42 0.44 0.45 -12.26%
P/EPS 10.88 14.01 16.06 14.29 31.73 70.48 11.32 -2.61%
EY 9.19 7.14 6.23 7.00 3.15 1.42 8.84 2.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
P/NAPS 0.89 0.90 0.84 0.92 1.03 0.99 0.95 -4.26%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 20/05/15 24/02/15 17/11/14 19/08/14 28/05/14 18/02/14 -
Price 2.25 2.15 2.30 2.10 2.31 2.42 2.33 -
P/RPS 0.35 0.34 0.39 0.37 0.42 0.46 0.47 -17.88%
P/EPS 10.25 12.77 17.58 13.77 31.73 72.89 11.72 -8.56%
EY 9.76 7.83 5.69 7.26 3.15 1.37 8.53 9.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.22 -
P/NAPS 0.84 0.82 0.92 0.89 1.03 1.03 0.99 -10.40%

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