[BOXPAK] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 28.58%
YoY- 406.83%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 451,744 408,422 387,842 384,460 352,808 340,194 332,942 22.49%
PBT 11,697 15,524 15,958 13,000 10,552 10,893 5,742 60.48%
Tax -1,942 -2,978 -2,780 -2,904 -2,700 -1,740 -1,370 26.10%
NP 9,755 12,545 13,178 10,096 7,852 9,153 4,372 70.50%
-
NP to SH 9,755 12,545 13,178 10,096 7,852 9,153 4,372 70.50%
-
Tax Rate 16.60% 19.18% 17.42% 22.34% 25.59% 15.97% 23.86% -
Total Cost 441,989 395,877 374,664 374,364 344,956 331,041 328,570 21.79%
-
Net Worth 177,090 178,818 160,824 156,476 150,076 141,620 135,123 19.70%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 177,090 178,818 160,824 156,476 150,076 141,620 135,123 19.70%
NOSH 60,030 60,006 60,009 59,952 60,030 60,008 60,054 -0.02%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.16% 3.07% 3.40% 2.63% 2.23% 2.69% 1.31% -
ROE 5.51% 7.02% 8.19% 6.45% 5.23% 6.46% 3.24% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 752.52 680.63 646.31 641.27 587.71 566.91 554.40 22.52%
EPS 16.25 20.91 21.96 16.84 13.08 15.25 7.28 70.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.98 2.68 2.61 2.50 2.36 2.25 19.73%
Adjusted Per Share Value based on latest NOSH - 59,952
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 376.31 340.22 323.08 320.26 293.89 283.38 277.34 22.49%
EPS 8.13 10.45 10.98 8.41 6.54 7.62 3.64 70.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4752 1.4896 1.3397 1.3035 1.2501 1.1797 1.1256 19.70%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.84 2.44 2.39 2.36 2.10 2.18 2.31 -
P/RPS 0.38 0.36 0.37 0.37 0.36 0.38 0.42 -6.43%
P/EPS 17.48 11.67 10.88 14.01 16.06 14.29 31.73 -32.72%
EY 5.72 8.57 9.19 7.14 6.23 7.00 3.15 48.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.82 0.89 0.90 0.84 0.92 1.03 -4.57%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 17/11/15 18/08/15 20/05/15 24/02/15 17/11/14 19/08/14 -
Price 2.84 2.92 2.25 2.15 2.30 2.10 2.31 -
P/RPS 0.38 0.43 0.35 0.34 0.39 0.37 0.42 -6.43%
P/EPS 17.48 13.97 10.25 12.77 17.58 13.77 31.73 -32.72%
EY 5.72 7.16 9.76 7.83 5.69 7.26 3.15 48.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.98 0.84 0.82 0.92 0.89 1.03 -4.57%

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