[BOXPAK] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -4.8%
YoY- 37.06%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 487,030 481,680 451,744 408,422 387,842 384,460 352,808 24.00%
PBT 6,956 9,424 11,697 15,524 15,958 13,000 10,552 -24.27%
Tax -2,670 -3,928 -1,942 -2,978 -2,780 -2,904 -2,700 -0.74%
NP 4,286 5,496 9,755 12,545 13,178 10,096 7,852 -33.23%
-
NP to SH 4,286 5,496 9,755 12,545 13,178 10,096 7,852 -33.23%
-
Tax Rate 38.38% 41.68% 16.60% 19.18% 17.42% 22.34% 25.59% -
Total Cost 482,744 476,184 441,989 395,877 374,664 374,364 344,956 25.13%
-
Net Worth 171,680 176,400 177,090 178,818 160,824 156,476 150,076 9.38%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 171,680 176,400 177,090 178,818 160,824 156,476 150,076 9.38%
NOSH 60,028 60,000 60,030 60,006 60,009 59,952 60,030 -0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 0.88% 1.14% 2.16% 3.07% 3.40% 2.63% 2.23% -
ROE 2.50% 3.12% 5.51% 7.02% 8.19% 6.45% 5.23% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 811.34 802.80 752.52 680.63 646.31 641.27 587.71 24.00%
EPS 7.14 9.16 16.25 20.91 21.96 16.84 13.08 -33.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.86 2.94 2.95 2.98 2.68 2.61 2.50 9.39%
Adjusted Per Share Value based on latest NOSH - 59,948
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 405.70 401.24 376.31 340.22 323.08 320.26 293.89 24.00%
EPS 3.57 4.58 8.13 10.45 10.98 8.41 6.54 -33.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4301 1.4694 1.4752 1.4896 1.3397 1.3035 1.2501 9.39%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.45 2.58 2.84 2.44 2.39 2.36 2.10 -
P/RPS 0.30 0.32 0.38 0.36 0.37 0.37 0.36 -11.45%
P/EPS 34.31 28.17 17.48 11.67 10.88 14.01 16.06 65.95%
EY 2.91 3.55 5.72 8.57 9.19 7.14 6.23 -39.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.88 0.96 0.82 0.89 0.90 0.84 1.58%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 16/08/16 12/05/16 22/02/16 17/11/15 18/08/15 20/05/15 24/02/15 -
Price 2.31 2.50 2.84 2.92 2.25 2.15 2.30 -
P/RPS 0.28 0.31 0.38 0.43 0.35 0.34 0.39 -19.83%
P/EPS 32.35 27.29 17.48 13.97 10.25 12.77 17.58 50.22%
EY 3.09 3.66 5.72 7.16 9.76 7.83 5.69 -33.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.85 0.96 0.98 0.84 0.82 0.92 -8.14%

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