[BOXPAK] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 32.62%
YoY- 213.71%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 675,535 725,389 686,255 650,860 633,812 629,806 644,695 3.16%
PBT 1,075 20,058 20,197 15,704 12,787 6,223 -2,013 -
Tax -3,104 -4,103 -4,214 -3,756 -3,778 -3,079 -2,404 18.55%
NP -2,029 15,955 15,983 11,948 9,009 3,144 -4,417 -40.43%
-
NP to SH -2,029 15,955 15,983 11,948 9,009 3,144 -4,417 -40.43%
-
Tax Rate 288.74% 20.46% 20.86% 23.92% 29.55% 49.48% - -
Total Cost 677,564 709,434 670,272 638,912 624,803 626,662 649,112 2.89%
-
Net Worth 246,096 254,499 253,299 243,695 242,494 241,294 240,094 1.65%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 246,096 254,499 253,299 243,695 242,494 241,294 240,094 1.65%
NOSH 120,047 120,047 120,047 120,047 120,047 120,047 120,047 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -0.30% 2.20% 2.33% 1.84% 1.42% 0.50% -0.69% -
ROE -0.82% 6.27% 6.31% 4.90% 3.72% 1.30% -1.84% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 562.73 604.25 571.66 542.17 527.97 524.63 537.04 3.16%
EPS -1.69 13.29 13.31 9.95 7.50 2.62 -3.68 -40.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.12 2.11 2.03 2.02 2.01 2.00 1.65%
Adjusted Per Share Value based on latest NOSH - 120,047
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 562.73 604.25 571.66 542.17 527.97 524.63 537.04 3.16%
EPS -1.69 13.29 13.31 9.95 7.50 2.62 -3.68 -40.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.12 2.11 2.03 2.02 2.01 2.00 1.65%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.32 1.38 1.35 1.34 1.07 1.12 0.85 -
P/RPS 0.23 0.23 0.24 0.25 0.20 0.21 0.16 27.34%
P/EPS -78.10 10.38 10.14 13.46 14.26 42.76 -23.10 125.09%
EY -1.28 9.63 9.86 7.43 7.01 2.34 -4.33 -55.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.65 0.64 0.66 0.53 0.56 0.43 30.32%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 25/08/21 27/05/21 24/02/21 25/11/20 26/08/20 02/06/20 -
Price 1.33 1.37 1.21 1.50 1.20 1.08 1.36 -
P/RPS 0.24 0.23 0.21 0.28 0.23 0.21 0.25 -2.68%
P/EPS -78.69 10.31 9.09 15.07 15.99 41.24 -36.96 65.42%
EY -1.27 9.70 11.00 6.64 6.25 2.42 -2.71 -39.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.65 0.57 0.74 0.59 0.54 0.68 -2.96%

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