[BOXPAK] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 8.26%
YoY- -28.21%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 79,470 87,021 76,510 69,654 66,951 72,366 65,338 13.95%
PBT 765 1,429 4,071 4,514 4,076 5,334 6,942 -77.04%
Tax -267 -131 -770 -702 -555 -793 -822 -52.77%
NP 498 1,298 3,301 3,812 3,521 4,541 6,120 -81.25%
-
NP to SH 498 1,298 3,301 3,812 3,521 4,541 6,120 -81.25%
-
Tax Rate 34.90% 9.17% 18.91% 15.55% 13.62% 14.87% 11.84% -
Total Cost 78,972 85,723 73,209 65,842 63,430 67,825 59,218 21.17%
-
Net Worth 141,599 141,818 139,842 141,074 134,961 120,059 126,641 7.73%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 4,506 - - - 6,002 - -
Div Payout % - 347.22% - - - 132.20% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 141,599 141,818 139,842 141,074 134,961 120,059 126,641 7.73%
NOSH 60,000 60,092 60,018 60,031 59,982 60,029 60,019 -0.02%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.63% 1.49% 4.31% 5.47% 5.26% 6.28% 9.37% -
ROE 0.35% 0.92% 2.36% 2.70% 2.61% 3.78% 4.83% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 132.45 144.81 127.48 116.03 111.62 120.55 108.86 13.98%
EPS 0.83 2.16 5.50 6.35 5.87 7.57 10.20 -81.25%
DPS 0.00 7.50 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.36 2.36 2.33 2.35 2.25 2.00 2.11 7.75%
Adjusted Per Share Value based on latest NOSH - 60,031
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 66.20 72.49 63.73 58.02 55.77 60.28 54.43 13.95%
EPS 0.41 1.08 2.75 3.18 2.93 3.78 5.10 -81.40%
DPS 0.00 3.75 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.1795 1.1814 1.1649 1.1752 1.1242 1.0001 1.0549 7.73%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.34 2.25 2.23 2.42 2.04 2.12 2.09 -
P/RPS 1.77 1.55 1.75 2.09 1.83 1.76 1.92 -5.28%
P/EPS 281.93 104.17 40.55 38.11 34.75 28.03 20.50 474.93%
EY 0.35 0.96 2.47 2.62 2.88 3.57 4.88 -82.76%
DY 0.00 3.33 0.00 0.00 0.00 4.72 0.00 -
P/NAPS 0.99 0.95 0.96 1.03 0.91 1.06 0.99 0.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 18/02/14 25/11/13 19/08/13 20/05/13 18/02/13 19/11/12 -
Price 2.42 2.33 2.25 2.49 2.45 2.06 2.18 -
P/RPS 1.83 1.61 1.77 2.15 2.20 1.71 2.00 -5.75%
P/EPS 291.57 107.87 40.91 39.21 41.74 27.23 21.38 471.71%
EY 0.34 0.93 2.44 2.55 2.40 3.67 4.68 -82.61%
DY 0.00 3.22 0.00 0.00 0.00 4.85 0.00 -
P/NAPS 1.03 0.99 0.97 1.06 1.09 1.03 1.03 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