[BOXPAK] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -25.79%
YoY- -0.96%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 300,137 284,154 273,210 267,804 264,333 255,957 253,260 11.95%
PBT 14,091 16,882 17,180 16,304 22,343 23,338 21,124 -23.59%
Tax -2,159 -2,704 -2,514 -2,220 -3,365 -3,360 -3,396 -26.00%
NP 11,932 14,178 14,666 14,084 18,978 19,978 17,728 -23.14%
-
NP to SH 11,932 14,178 14,666 14,084 18,978 19,978 17,728 -23.14%
-
Tax Rate 15.32% 16.02% 14.63% 13.62% 15.06% 14.40% 16.08% -
Total Cost 288,205 269,976 258,544 253,720 245,355 235,978 235,532 14.36%
-
Net Worth 141,647 139,826 141,019 134,961 130,268 126,667 126,085 8.04%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,501 - - - 6,003 - - -
Div Payout % 37.73% - - - 31.63% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 141,647 139,826 141,019 134,961 130,268 126,667 126,085 8.04%
NOSH 60,020 60,011 60,008 59,982 60,031 60,032 60,040 -0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.98% 4.99% 5.37% 5.26% 7.18% 7.81% 7.00% -
ROE 8.42% 10.14% 10.40% 10.44% 14.57% 15.77% 14.06% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 500.06 473.50 455.29 446.47 440.32 426.37 421.81 11.97%
EPS 19.88 23.63 24.44 23.48 31.62 33.28 29.54 -23.14%
DPS 7.50 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.36 2.33 2.35 2.25 2.17 2.11 2.10 8.06%
Adjusted Per Share Value based on latest NOSH - 59,982
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 250.02 236.70 227.59 223.08 220.19 213.21 210.97 11.95%
EPS 9.94 11.81 12.22 11.73 15.81 16.64 14.77 -23.14%
DPS 3.75 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.1799 1.1648 1.1747 1.1242 1.0851 1.0552 1.0503 8.04%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.25 2.23 2.42 2.04 2.12 2.09 2.00 -
P/RPS 0.45 0.47 0.53 0.46 0.48 0.49 0.47 -2.84%
P/EPS 11.32 9.44 9.90 8.69 6.71 6.28 6.77 40.74%
EY 8.84 10.59 10.10 11.51 14.91 15.92 14.76 -28.88%
DY 3.33 0.00 0.00 0.00 4.72 0.00 0.00 -
P/NAPS 0.95 0.96 1.03 0.91 0.98 0.99 0.95 0.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 25/11/13 19/08/13 20/05/13 18/02/13 19/11/12 17/08/12 -
Price 2.33 2.25 2.49 2.45 2.06 2.18 2.08 -
P/RPS 0.47 0.48 0.55 0.55 0.47 0.51 0.49 -2.73%
P/EPS 11.72 9.52 10.19 10.43 6.52 6.55 7.04 40.33%
EY 8.53 10.50 9.82 9.58 15.35 15.27 14.20 -28.74%
DY 3.22 0.00 0.00 0.00 4.85 0.00 0.00 -
P/NAPS 0.99 0.97 1.06 1.09 0.95 1.03 0.99 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