[BOXPAK] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
17-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 176.82%
YoY- 41.47%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 97,806 96,115 97,662 88,675 87,001 79,470 87,021 8.12%
PBT 4,729 3,250 2,382 5,285 2,104 765 1,429 122.55%
Tax -664 -726 -1,395 -615 -417 -267 -131 195.95%
NP 4,065 2,524 987 4,670 1,687 498 1,298 114.50%
-
NP to SH 4,065 2,524 987 4,670 1,687 498 1,298 114.50%
-
Tax Rate 14.04% 22.34% 58.56% 11.64% 19.82% 34.90% 9.17% -
Total Cost 93,741 93,591 96,675 84,005 85,314 78,972 85,723 6.15%
-
Net Worth 160,918 156,476 149,696 141,660 135,080 141,599 141,818 8.81%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 4,506 -
Div Payout % - - - - - - 347.22% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 160,918 156,476 149,696 141,660 135,080 141,599 141,818 8.81%
NOSH 60,044 59,952 59,878 60,025 60,035 60,000 60,092 -0.05%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.16% 2.63% 1.01% 5.27% 1.94% 0.63% 1.49% -
ROE 2.53% 1.61% 0.66% 3.30% 1.25% 0.35% 0.92% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 162.89 160.32 163.10 147.73 144.92 132.45 144.81 8.18%
EPS 6.77 4.21 1.64 7.78 2.81 0.83 2.16 114.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.50 -
NAPS 2.68 2.61 2.50 2.36 2.25 2.36 2.36 8.87%
Adjusted Per Share Value based on latest NOSH - 60,025
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 81.47 80.06 81.35 73.87 72.47 66.20 72.49 8.11%
EPS 3.39 2.10 0.82 3.89 1.41 0.41 1.08 114.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.75 -
NAPS 1.3405 1.3035 1.247 1.18 1.1252 1.1795 1.1814 8.81%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.39 2.36 2.10 2.18 2.31 2.34 2.25 -
P/RPS 1.47 1.47 1.29 1.48 1.59 1.77 1.55 -3.48%
P/EPS 35.30 56.06 127.40 28.02 82.21 281.93 104.17 -51.49%
EY 2.83 1.78 0.78 3.57 1.22 0.35 0.96 106.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
P/NAPS 0.89 0.90 0.84 0.92 1.03 0.99 0.95 -4.26%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 20/05/15 24/02/15 17/11/14 19/08/14 28/05/14 18/02/14 -
Price 2.25 2.15 2.30 2.10 2.31 2.42 2.33 -
P/RPS 1.38 1.34 1.41 1.42 1.59 1.83 1.61 -9.79%
P/EPS 33.23 51.07 139.54 26.99 82.21 291.57 107.87 -54.48%
EY 3.01 1.96 0.72 3.70 1.22 0.34 0.93 119.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.22 -
P/NAPS 0.84 0.82 0.92 0.89 1.03 1.03 0.99 -10.40%

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