[BOXPAK] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 3.68%
YoY- 24.24%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 367,217 243,515 120,420 451,744 306,317 193,921 96,115 143.79%
PBT 4,166 3,478 2,356 11,697 11,643 7,979 3,250 17.94%
Tax 1,261 -1,335 -982 -1,942 -2,234 -1,390 -726 -
NP 5,427 2,143 1,374 9,755 9,409 6,589 2,524 66.35%
-
NP to SH 5,427 2,143 1,374 9,755 9,409 6,589 2,524 66.35%
-
Tax Rate -30.27% 38.38% 41.68% 16.60% 19.19% 17.42% 22.34% -
Total Cost 361,790 241,372 119,046 441,989 296,908 187,332 93,591 145.70%
-
Net Worth 178,868 171,680 176,400 177,090 178,819 160,824 156,476 9.29%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 178,868 171,680 176,400 177,090 178,819 160,824 156,476 9.29%
NOSH 60,023 60,028 60,000 60,030 60,006 60,009 59,952 0.07%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.48% 0.88% 1.14% 2.16% 3.07% 3.40% 2.63% -
ROE 3.03% 1.25% 0.78% 5.51% 5.26% 4.10% 1.61% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 611.79 405.67 200.70 752.52 510.47 323.15 160.32 143.60%
EPS 9.04 3.57 2.29 16.25 15.68 10.98 4.21 66.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.86 2.94 2.95 2.98 2.68 2.61 9.21%
Adjusted Per Share Value based on latest NOSH - 59,655
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 305.89 202.85 100.31 376.31 255.16 161.54 80.06 143.80%
EPS 4.52 1.79 1.14 8.13 7.84 5.49 2.10 66.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.4301 1.4694 1.4752 1.4896 1.3397 1.3035 9.29%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.04 2.45 2.58 2.84 2.44 2.39 2.36 -
P/RPS 0.33 0.60 1.29 0.38 0.48 0.74 1.47 -62.96%
P/EPS 22.56 68.63 112.66 17.48 15.56 21.77 56.06 -45.40%
EY 4.43 1.46 0.89 5.72 6.43 4.59 1.78 83.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.86 0.88 0.96 0.82 0.89 0.90 -17.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 15/11/16 16/08/16 12/05/16 22/02/16 17/11/15 18/08/15 20/05/15 -
Price 2.03 2.31 2.50 2.84 2.92 2.25 2.15 -
P/RPS 0.33 0.57 1.25 0.38 0.57 0.70 1.34 -60.61%
P/EPS 22.45 64.71 109.17 17.48 18.62 20.49 51.07 -42.09%
EY 4.45 1.55 0.92 5.72 5.37 4.88 1.96 72.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.81 0.85 0.96 0.98 0.84 0.82 -11.70%

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