[BOXPAK] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -13.41%
YoY- -46.06%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 87,001 79,470 87,021 76,510 69,654 66,951 72,366 13.10%
PBT 2,104 765 1,429 4,071 4,514 4,076 5,334 -46.30%
Tax -417 -267 -131 -770 -702 -555 -793 -34.92%
NP 1,687 498 1,298 3,301 3,812 3,521 4,541 -48.41%
-
NP to SH 1,687 498 1,298 3,301 3,812 3,521 4,541 -48.41%
-
Tax Rate 19.82% 34.90% 9.17% 18.91% 15.55% 13.62% 14.87% -
Total Cost 85,314 78,972 85,723 73,209 65,842 63,430 67,825 16.57%
-
Net Worth 135,080 141,599 141,818 139,842 141,074 134,961 120,059 8.19%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 4,506 - - - 6,002 -
Div Payout % - - 347.22% - - - 132.20% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 135,080 141,599 141,818 139,842 141,074 134,961 120,059 8.19%
NOSH 60,035 60,000 60,092 60,018 60,031 59,982 60,029 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.94% 0.63% 1.49% 4.31% 5.47% 5.26% 6.28% -
ROE 1.25% 0.35% 0.92% 2.36% 2.70% 2.61% 3.78% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 144.92 132.45 144.81 127.48 116.03 111.62 120.55 13.09%
EPS 2.81 0.83 2.16 5.50 6.35 5.87 7.57 -48.44%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 10.00 -
NAPS 2.25 2.36 2.36 2.33 2.35 2.25 2.00 8.19%
Adjusted Per Share Value based on latest NOSH - 60,018
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 72.47 66.20 72.49 63.73 58.02 55.77 60.28 13.10%
EPS 1.41 0.41 1.08 2.75 3.18 2.93 3.78 -48.27%
DPS 0.00 0.00 3.75 0.00 0.00 0.00 5.00 -
NAPS 1.1252 1.1795 1.1814 1.1649 1.1752 1.1242 1.0001 8.19%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.31 2.34 2.25 2.23 2.42 2.04 2.12 -
P/RPS 1.59 1.77 1.55 1.75 2.09 1.83 1.76 -6.56%
P/EPS 82.21 281.93 104.17 40.55 38.11 34.75 28.03 105.30%
EY 1.22 0.35 0.96 2.47 2.62 2.88 3.57 -51.21%
DY 0.00 0.00 3.33 0.00 0.00 0.00 4.72 -
P/NAPS 1.03 0.99 0.95 0.96 1.03 0.91 1.06 -1.90%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 28/05/14 18/02/14 25/11/13 19/08/13 20/05/13 18/02/13 -
Price 2.31 2.42 2.33 2.25 2.49 2.45 2.06 -
P/RPS 1.59 1.83 1.61 1.77 2.15 2.20 1.71 -4.74%
P/EPS 82.21 291.57 107.87 40.91 39.21 41.74 27.23 109.31%
EY 1.22 0.34 0.93 2.44 2.55 2.40 3.67 -52.10%
DY 0.00 0.00 3.22 0.00 0.00 0.00 4.85 -
P/NAPS 1.03 1.03 0.99 0.97 1.06 1.09 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