[BOXPAK] QoQ Cumulative 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- 26.66%
YoY- 22.35%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 213,116 136,605 66,951 264,333 191,968 126,630 59,357 134.29%
PBT 12,662 8,590 4,076 22,343 17,504 10,562 4,336 104.17%
Tax -2,028 -1,257 -555 -3,365 -2,520 -1,698 -781 88.81%
NP 10,634 7,333 3,521 18,978 14,984 8,864 3,555 107.46%
-
NP to SH 10,634 7,333 3,521 18,978 14,984 8,864 3,555 107.46%
-
Tax Rate 16.02% 14.63% 13.62% 15.06% 14.40% 16.08% 18.01% -
Total Cost 202,482 129,272 63,430 245,355 176,984 117,766 55,802 135.94%
-
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 7.61% 5.20% 2.61% 14.57% 11.83% 7.03% 2.99% -
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 355.13 227.64 111.62 440.32 319.78 210.91 98.96 134.21%
EPS 17.72 12.22 5.87 31.62 24.96 14.77 5.92 107.55%
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 177.53 113.79 55.77 220.19 159.91 105.48 49.44 134.31%
EPS 8.86 6.11 2.93 15.81 12.48 7.38 2.96 107.55%
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 0.63 1.06 1.83 0.48 0.65 0.95 2.20 -56.52%
P/EPS 12.58 19.80 34.75 6.71 8.37 13.55 36.78 -51.06%
EY 7.95 5.05 2.88 14.91 11.94 7.38 2.72 104.29%
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 0.63 1.09 2.20 0.47 0.68 0.99 1.94 -52.72%
P/EPS 12.70 20.38 41.74 6.52 8.73 14.09 32.40 -46.40%
EY 7.88 4.91 2.40 15.35 11.45 7.10 3.09 86.55%
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