[BOXPAK] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 51.77%
YoY- 29.4%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 633,812 629,806 644,695 647,469 649,970 647,800 638,969 -0.53%
PBT 12,787 6,223 -2,013 -8,284 -18,702 -18,629 -14,004 -
Tax -3,778 -3,079 -2,404 -2,223 -3,083 -2,409 -1,332 99.99%
NP 9,009 3,144 -4,417 -10,507 -21,785 -21,038 -15,336 -
-
NP to SH 9,009 3,144 -4,417 -10,507 -21,785 -21,038 -15,336 -
-
Tax Rate 29.55% 49.48% - - - - - -
Total Cost 624,803 626,662 649,112 657,976 671,755 668,838 654,305 -3.02%
-
Net Worth 242,494 241,294 240,094 236,492 236,492 232,891 240,094 0.66%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 242,494 241,294 240,094 236,492 236,492 232,891 240,094 0.66%
NOSH 120,047 120,047 120,047 120,047 120,047 120,047 120,047 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 1.42% 0.50% -0.69% -1.62% -3.35% -3.25% -2.40% -
ROE 3.72% 1.30% -1.84% -4.44% -9.21% -9.03% -6.39% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 527.97 524.63 537.04 539.35 541.43 539.62 532.27 -0.53%
EPS 7.50 2.62 -3.68 -8.75 -18.15 -17.52 -12.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 2.01 2.00 1.97 1.97 1.94 2.00 0.66%
Adjusted Per Share Value based on latest NOSH - 120,047
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 527.97 524.63 537.04 539.35 541.43 539.62 532.27 -0.53%
EPS 7.50 2.62 -3.68 -8.75 -18.15 -17.52 -12.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 2.01 2.00 1.97 1.97 1.94 2.00 0.66%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.07 1.12 0.85 1.16 1.10 1.08 1.08 -
P/RPS 0.20 0.21 0.16 0.22 0.20 0.20 0.20 0.00%
P/EPS 14.26 42.76 -23.10 -13.25 -6.06 -6.16 -8.45 -
EY 7.01 2.34 -4.33 -7.55 -16.50 -16.23 -11.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.43 0.59 0.56 0.56 0.54 -1.23%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 02/06/20 26/02/20 20/11/19 21/08/19 21/05/19 -
Price 1.20 1.08 1.36 1.15 1.17 1.15 1.10 -
P/RPS 0.23 0.21 0.25 0.21 0.22 0.21 0.21 6.23%
P/EPS 15.99 41.24 -36.96 -13.14 -6.45 -6.56 -8.61 -
EY 6.25 2.42 -2.71 -7.61 -15.51 -15.24 -11.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.68 0.58 0.59 0.59 0.55 4.77%

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