[BOXPAK] QoQ Cumulative 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- -67.86%
YoY- 406.83%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 451,744 306,317 193,921 96,115 352,808 255,146 166,471 94.19%
PBT 11,697 11,643 7,979 3,250 10,552 8,170 2,871 154.43%
Tax -1,942 -2,234 -1,390 -726 -2,700 -1,305 -685 99.93%
NP 9,755 9,409 6,589 2,524 7,852 6,865 2,186 170.31%
-
NP to SH 9,755 9,409 6,589 2,524 7,852 6,865 2,186 170.31%
-
Tax Rate 16.60% 19.19% 17.42% 22.34% 25.59% 15.97% 23.86% -
Total Cost 441,989 296,908 187,332 93,591 344,956 248,281 164,285 93.08%
-
Net Worth 177,090 178,819 160,824 156,476 150,076 141,620 135,123 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 177,090 178,819 160,824 156,476 150,076 141,620 135,123 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% 5.26% 4.10% 1.61% 5.23% 4.85% 1.62% -
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 752.52 510.47 323.15 160.32 587.71 425.18 277.20 94.24%
EPS 16.25 15.68 10.98 4.21 13.08 11.44 3.64 170.38%
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 376.31 255.16 161.54 80.06 293.89 212.54 138.67 94.20%
EPS 8.13 7.84 5.49 2.10 6.54 5.72 1.82 170.49%
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 0.48 0.74 1.47 0.36 0.51 0.83 -40.51%
P/EPS 17.48 15.56 21.77 56.06 16.06 19.06 63.46 -57.56%
EY 5.72 6.43 4.59 1.78 6.23 5.25 1.58 135.22%
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 0.57 0.70 1.34 0.39 0.49 0.83 -40.51%
P/EPS 17.48 18.62 20.49 51.07 17.58 18.36 63.46 -57.56%
EY 5.72 5.37 4.88 1.96 5.69 5.45 1.58 135.22%
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