[BOXPAK] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -6.48%
YoY- 18.02%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 512,644 501,338 476,049 451,744 403,979 380,258 369,453 24.33%
PBT 4,220 7,196 10,803 11,697 14,025 15,646 13,021 -52.72%
Tax 1,553 -2,387 -2,698 -2,442 -4,129 -3,400 -3,153 -
NP 5,773 4,809 8,105 9,255 9,896 12,246 9,868 -29.98%
-
NP to SH 5,773 4,809 8,105 9,255 9,896 12,246 9,868 -29.98%
-
Tax Rate -36.80% 33.17% 24.97% 20.88% 29.44% 21.73% 24.21% -
Total Cost 506,871 496,529 467,944 442,489 394,083 368,012 359,585 25.63%
-
Net Worth 178,868 171,823 176,400 175,982 178,646 160,918 156,476 9.29%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 178,868 171,823 176,400 175,982 178,646 160,918 156,476 9.29%
NOSH 60,023 60,078 60,000 59,655 59,948 60,044 59,952 0.07%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.13% 0.96% 1.70% 2.05% 2.45% 3.22% 2.67% -
ROE 3.23% 2.80% 4.59% 5.26% 5.54% 7.61% 6.31% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 854.08 834.48 793.42 757.26 673.88 633.30 616.24 24.23%
EPS 9.62 8.00 13.51 15.51 16.51 20.39 16.46 -30.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.86 2.94 2.95 2.98 2.68 2.61 9.21%
Adjusted Per Share Value based on latest NOSH - 59,655
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 427.04 417.62 396.55 376.31 336.52 316.76 307.76 24.33%
EPS 4.81 4.01 6.75 7.71 8.24 10.20 8.22 -29.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.4313 1.4694 1.4659 1.4881 1.3405 1.3035 9.29%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.04 2.45 2.58 2.84 2.44 2.39 2.36 -
P/RPS 0.24 0.29 0.33 0.38 0.36 0.38 0.38 -26.32%
P/EPS 21.21 30.61 19.10 18.31 14.78 11.72 14.34 29.72%
EY 4.71 3.27 5.24 5.46 6.77 8.53 6.97 -22.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.86 0.88 0.96 0.82 0.89 0.90 -17.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 15/11/16 16/08/16 12/05/16 22/02/16 17/11/15 18/08/15 20/05/15 -
Price 2.03 2.31 2.50 2.84 2.92 2.25 2.15 -
P/RPS 0.24 0.28 0.32 0.38 0.43 0.36 0.35 -22.18%
P/EPS 21.11 28.86 18.51 18.31 17.69 11.03 13.06 37.61%
EY 4.74 3.47 5.40 5.46 5.65 9.06 7.66 -27.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.81 0.85 0.96 0.98 0.84 0.82 -11.70%

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