[BOXPAK] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
18-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -25.8%
YoY- -10.59%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 76,510 69,654 66,951 72,366 65,338 67,273 59,357 18.42%
PBT 4,071 4,514 4,076 5,334 6,942 6,226 4,336 -4.11%
Tax -770 -702 -555 -793 -822 -916 -781 -0.94%
NP 3,301 3,812 3,521 4,541 6,120 5,310 3,555 -4.81%
-
NP to SH 3,301 3,812 3,521 4,541 6,120 5,310 3,555 -4.81%
-
Tax Rate 18.91% 15.55% 13.62% 14.87% 11.84% 14.71% 18.01% -
Total Cost 73,209 65,842 63,430 67,825 59,218 61,963 55,802 19.82%
-
Net Worth 139,842 141,074 134,961 120,059 126,641 126,047 118,766 11.49%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 6,002 - - - -
Div Payout % - - - 132.20% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 139,842 141,074 134,961 120,059 126,641 126,047 118,766 11.49%
NOSH 60,018 60,031 59,982 60,029 60,019 60,022 59,983 0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.31% 5.47% 5.26% 6.28% 9.37% 7.89% 5.99% -
ROE 2.36% 2.70% 2.61% 3.78% 4.83% 4.21% 2.99% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 127.48 116.03 111.62 120.55 108.86 112.08 98.96 18.37%
EPS 5.50 6.35 5.87 7.57 10.20 8.85 5.92 -4.78%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.33 2.35 2.25 2.00 2.11 2.10 1.98 11.45%
Adjusted Per Share Value based on latest NOSH - 60,029
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 63.73 58.02 55.77 60.28 54.43 56.04 49.44 18.42%
EPS 2.75 3.18 2.93 3.78 5.10 4.42 2.96 -4.78%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.1649 1.1752 1.1242 1.0001 1.0549 1.05 0.9893 11.49%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.23 2.42 2.04 2.12 2.09 2.00 2.18 -
P/RPS 1.75 2.09 1.83 1.76 1.92 1.78 2.20 -14.13%
P/EPS 40.55 38.11 34.75 28.03 20.50 22.61 36.78 6.71%
EY 2.47 2.62 2.88 3.57 4.88 4.42 2.72 -6.21%
DY 0.00 0.00 0.00 4.72 0.00 0.00 0.00 -
P/NAPS 0.96 1.03 0.91 1.06 0.99 0.95 1.10 -8.66%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 19/08/13 20/05/13 18/02/13 19/11/12 17/08/12 17/05/12 -
Price 2.25 2.49 2.45 2.06 2.18 2.08 1.92 -
P/RPS 1.77 2.15 2.20 1.71 2.00 1.86 1.94 -5.92%
P/EPS 40.91 39.21 41.74 27.23 21.38 23.51 32.40 16.80%
EY 2.44 2.55 2.40 3.67 4.68 4.25 3.09 -14.55%
DY 0.00 0.00 0.00 4.85 0.00 0.00 0.00 -
P/NAPS 0.97 1.06 1.09 1.03 1.03 0.99 0.97 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