[BOXPAK] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
18-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -5.01%
YoY- 22.35%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 284,154 273,210 267,804 264,333 255,957 253,260 237,428 12.71%
PBT 16,882 17,180 16,304 22,343 23,338 21,124 17,344 -1.78%
Tax -2,704 -2,514 -2,220 -3,365 -3,360 -3,396 -3,124 -9.16%
NP 14,178 14,666 14,084 18,978 19,978 17,728 14,220 -0.19%
-
NP to SH 14,178 14,666 14,084 18,978 19,978 17,728 14,220 -0.19%
-
Tax Rate 16.02% 14.63% 13.62% 15.06% 14.40% 16.08% 18.01% -
Total Cost 269,976 258,544 253,720 245,355 235,978 235,532 223,208 13.50%
-
Net Worth 139,826 141,019 134,961 130,268 126,667 126,085 118,766 11.48%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 6,003 - - - -
Div Payout % - - - 31.63% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 139,826 141,019 134,961 130,268 126,667 126,085 118,766 11.48%
NOSH 60,011 60,008 59,982 60,031 60,032 60,040 59,983 0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.99% 5.37% 5.26% 7.18% 7.81% 7.00% 5.99% -
ROE 10.14% 10.40% 10.44% 14.57% 15.77% 14.06% 11.97% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 473.50 455.29 446.47 440.32 426.37 421.81 395.83 12.67%
EPS 23.63 24.44 23.48 31.62 33.28 29.54 23.68 -0.14%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.33 2.35 2.25 2.17 2.11 2.10 1.98 11.45%
Adjusted Per Share Value based on latest NOSH - 60,029
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 236.70 227.59 223.08 220.19 213.21 210.97 197.78 12.71%
EPS 11.81 12.22 11.73 15.81 16.64 14.77 11.85 -0.22%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.1648 1.1747 1.1242 1.0851 1.0552 1.0503 0.9893 11.49%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.23 2.42 2.04 2.12 2.09 2.00 2.18 -
P/RPS 0.47 0.53 0.46 0.48 0.49 0.47 0.55 -9.94%
P/EPS 9.44 9.90 8.69 6.71 6.28 6.77 9.20 1.73%
EY 10.59 10.10 11.51 14.91 15.92 14.76 10.87 -1.72%
DY 0.00 0.00 0.00 4.72 0.00 0.00 0.00 -
P/NAPS 0.96 1.03 0.91 0.98 0.99 0.95 1.10 -8.66%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 19/08/13 20/05/13 18/02/13 19/11/12 17/08/12 17/05/12 -
Price 2.25 2.49 2.45 2.06 2.18 2.08 1.92 -
P/RPS 0.48 0.55 0.55 0.47 0.51 0.49 0.49 -1.36%
P/EPS 9.52 10.19 10.43 6.52 6.55 7.04 8.10 11.35%
EY 10.50 9.82 9.58 15.35 15.27 14.20 12.35 -10.24%
DY 0.00 0.00 0.00 4.85 0.00 0.00 0.00 -
P/NAPS 0.97 1.06 1.09 0.95 1.03 0.99 0.97 0.00%

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 ⃤ & 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