[BOXPAK] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 14.38%
YoY- -34.19%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 306,317 193,921 96,115 352,808 255,146 166,471 79,470 145.63%
PBT 11,643 7,979 3,250 10,552 8,170 2,871 765 513.12%
Tax -2,234 -1,390 -726 -2,700 -1,305 -685 -267 311.61%
NP 9,409 6,589 2,524 7,852 6,865 2,186 498 608.10%
-
NP to SH 9,409 6,589 2,524 7,852 6,865 2,186 498 608.10%
-
Tax Rate 19.19% 17.42% 22.34% 25.59% 15.97% 23.86% 34.90% -
Total Cost 296,908 187,332 93,591 344,956 248,281 164,285 78,972 141.59%
-
Net Worth 178,819 160,824 156,476 150,076 141,620 135,123 141,599 16.81%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 178,819 160,824 156,476 150,076 141,620 135,123 141,599 16.81%
NOSH 60,006 60,009 59,952 60,030 60,008 60,054 60,000 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.07% 3.40% 2.63% 2.23% 2.69% 1.31% 0.63% -
ROE 5.26% 4.10% 1.61% 5.23% 4.85% 1.62% 0.35% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 510.47 323.15 160.32 587.71 425.18 277.20 132.45 145.61%
EPS 15.68 10.98 4.21 13.08 11.44 3.64 0.83 608.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.68 2.61 2.50 2.36 2.25 2.36 16.80%
Adjusted Per Share Value based on latest NOSH - 59,878
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 255.16 161.54 80.06 293.89 212.54 138.67 66.20 145.62%
EPS 7.84 5.49 2.10 6.54 5.72 1.82 0.41 613.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4896 1.3397 1.3035 1.2501 1.1797 1.1256 1.1795 16.82%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.44 2.39 2.36 2.10 2.18 2.31 2.34 -
P/RPS 0.48 0.74 1.47 0.36 0.51 0.83 1.77 -58.07%
P/EPS 15.56 21.77 56.06 16.06 19.06 63.46 281.93 -85.47%
EY 6.43 4.59 1.78 6.23 5.25 1.58 0.35 595.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.89 0.90 0.84 0.92 1.03 0.99 -11.79%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 18/08/15 20/05/15 24/02/15 17/11/14 19/08/14 28/05/14 -
Price 2.92 2.25 2.15 2.30 2.10 2.31 2.42 -
P/RPS 0.57 0.70 1.34 0.39 0.49 0.83 1.83 -54.01%
P/EPS 18.62 20.49 51.07 17.58 18.36 63.46 291.57 -83.99%
EY 5.37 4.88 1.96 5.69 5.45 1.58 0.34 528.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.84 0.82 0.92 0.89 1.03 1.03 -3.26%

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