[BOXPAK] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -23.85%
YoY- -62.3%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 369,453 352,808 342,167 330,002 312,655 300,136 285,481 18.77%
PBT 13,021 10,536 9,583 8,369 10,779 14,090 17,995 -19.41%
Tax -3,153 -2,694 -1,430 -1,585 -1,870 -2,158 -2,820 7.73%
NP 9,868 7,842 8,153 6,784 8,909 11,932 15,175 -24.96%
-
NP to SH 9,868 7,842 8,153 6,784 8,909 11,932 15,175 -24.96%
-
Tax Rate 24.21% 25.57% 14.92% 18.94% 17.35% 15.32% 15.67% -
Total Cost 359,585 344,966 334,014 323,218 303,746 288,204 270,306 20.97%
-
Net Worth 156,476 149,696 141,660 135,080 141,599 141,818 139,842 7.78%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 4,506 4,506 4,506 4,506 6,002 -
Div Payout % - - 55.28% 66.43% 50.59% 37.77% 39.56% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 156,476 149,696 141,660 135,080 141,599 141,818 139,842 7.78%
NOSH 59,952 59,878 60,025 60,035 60,000 60,092 60,018 -0.07%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.67% 2.22% 2.38% 2.06% 2.85% 3.98% 5.32% -
ROE 6.31% 5.24% 5.76% 5.02% 6.29% 8.41% 10.85% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 616.24 589.20 570.03 549.68 521.09 499.46 475.66 18.86%
EPS 16.46 13.10 13.58 11.30 14.85 19.86 25.28 -24.89%
DPS 0.00 0.00 7.50 7.50 7.50 7.50 10.00 -
NAPS 2.61 2.50 2.36 2.25 2.36 2.36 2.33 7.86%
Adjusted Per Share Value based on latest NOSH - 60,035
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 307.76 293.89 285.03 274.89 260.44 250.02 237.81 18.77%
EPS 8.22 6.53 6.79 5.65 7.42 9.94 12.64 -24.95%
DPS 0.00 0.00 3.75 3.75 3.75 3.75 5.00 -
NAPS 1.3035 1.247 1.18 1.1252 1.1795 1.1814 1.1649 7.78%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.36 2.10 2.18 2.31 2.34 2.25 2.23 -
P/RPS 0.38 0.36 0.38 0.42 0.45 0.45 0.47 -13.22%
P/EPS 14.34 16.03 16.05 20.44 15.76 11.33 8.82 38.30%
EY 6.97 6.24 6.23 4.89 6.35 8.82 11.34 -27.73%
DY 0.00 0.00 3.44 3.25 3.21 3.33 4.48 -
P/NAPS 0.90 0.84 0.92 1.03 0.99 0.95 0.96 -4.21%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/05/15 24/02/15 17/11/14 19/08/14 28/05/14 18/02/14 25/11/13 -
Price 2.15 2.30 2.10 2.31 2.42 2.33 2.25 -
P/RPS 0.35 0.39 0.37 0.42 0.46 0.47 0.47 -17.85%
P/EPS 13.06 17.56 15.46 20.44 16.30 11.73 8.90 29.16%
EY 7.66 5.69 6.47 4.89 6.14 8.52 11.24 -22.57%
DY 0.00 0.00 3.57 3.25 3.10 3.22 4.44 -
P/NAPS 0.82 0.92 0.89 1.03 1.03 0.99 0.97 -10.60%

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