[BOXPAK] QoQ TTM 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- -15.67%
YoY- -24.37%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 330,002 312,655 300,136 285,481 274,309 271,928 264,334 15.98%
PBT 8,369 10,779 14,090 17,995 20,866 22,578 22,838 -48.88%
Tax -1,585 -1,870 -2,158 -2,820 -2,872 -3,086 -3,312 -38.90%
NP 6,784 8,909 11,932 15,175 17,994 19,492 19,526 -50.67%
-
NP to SH 6,784 8,909 11,932 15,175 17,994 19,492 19,526 -50.67%
-
Tax Rate 18.94% 17.35% 15.32% 15.67% 13.76% 13.67% 14.50% -
Total Cost 323,218 303,746 288,204 270,306 256,315 252,436 244,808 20.41%
-
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 4,506 4,506 6,002 6,002 6,002 6,002 -17.44%
Div Payout % 66.43% 50.59% 37.77% 39.56% 33.36% 30.80% 30.74% -
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 2.06% 2.85% 3.98% 5.32% 6.56% 7.17% 7.39% -
ROE 5.02% 6.29% 8.41% 10.85% 12.76% 14.44% 16.26% -
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 549.68 521.09 499.46 475.66 456.94 453.34 440.34 15.98%
EPS 11.30 14.85 19.86 25.28 29.97 32.50 32.53 -50.68%
DPS 7.50 7.50 7.50 10.00 10.00 10.00 10.00 -17.49%
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 274.89 260.44 250.02 237.81 228.50 226.52 220.19 15.98%
EPS 5.65 7.42 9.94 12.64 14.99 16.24 16.27 -50.69%
DPS 3.75 3.75 3.75 5.00 5.00 5.00 5.00 -17.49%
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 0.42 0.45 0.45 0.47 0.53 0.45 0.48 -8.53%
P/EPS 20.44 15.76 11.33 8.82 8.07 6.28 6.52 114.65%
EY 4.89 6.35 8.82 11.34 12.39 15.93 15.34 -53.43%
DY 3.25 3.21 3.33 4.48 4.13 4.90 4.72 -22.07%
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 0.42 0.46 0.47 0.47 0.54 0.54 0.47 -7.24%
P/EPS 20.44 16.30 11.73 8.90 8.31 7.54 6.33 118.93%
EY 4.89 6.14 8.52 11.24 12.04 13.26 15.79 -54.32%
DY 3.25 3.10 3.22 4.44 4.02 4.08 4.85 -23.47%
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