[BOXPAK] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -25.34%
YoY- -54.29%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 352,808 342,167 330,002 312,655 300,136 285,481 274,309 18.21%
PBT 10,536 9,583 8,369 10,779 14,090 17,995 20,866 -36.51%
Tax -2,694 -1,430 -1,585 -1,870 -2,158 -2,820 -2,872 -4.16%
NP 7,842 8,153 6,784 8,909 11,932 15,175 17,994 -42.43%
-
NP to SH 7,842 8,153 6,784 8,909 11,932 15,175 17,994 -42.43%
-
Tax Rate 25.57% 14.92% 18.94% 17.35% 15.32% 15.67% 13.76% -
Total Cost 344,966 334,014 323,218 303,746 288,204 270,306 256,315 21.83%
-
Net Worth 149,696 141,660 135,080 141,599 141,818 139,842 141,074 4.02%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 4,506 4,506 4,506 4,506 6,002 6,002 -
Div Payout % - 55.28% 66.43% 50.59% 37.77% 39.56% 33.36% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 149,696 141,660 135,080 141,599 141,818 139,842 141,074 4.02%
NOSH 59,878 60,025 60,035 60,000 60,092 60,018 60,031 -0.16%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.22% 2.38% 2.06% 2.85% 3.98% 5.32% 6.56% -
ROE 5.24% 5.76% 5.02% 6.29% 8.41% 10.85% 12.76% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 589.20 570.03 549.68 521.09 499.46 475.66 456.94 18.41%
EPS 13.10 13.58 11.30 14.85 19.86 25.28 29.97 -42.31%
DPS 0.00 7.50 7.50 7.50 7.50 10.00 10.00 -
NAPS 2.50 2.36 2.25 2.36 2.36 2.33 2.35 4.19%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 293.89 285.03 274.89 260.44 250.02 237.81 228.50 18.21%
EPS 6.53 6.79 5.65 7.42 9.94 12.64 14.99 -42.44%
DPS 0.00 3.75 3.75 3.75 3.75 5.00 5.00 -
NAPS 1.247 1.18 1.1252 1.1795 1.1814 1.1649 1.1752 4.02%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.10 2.18 2.31 2.34 2.25 2.23 2.42 -
P/RPS 0.36 0.38 0.42 0.45 0.45 0.47 0.53 -22.67%
P/EPS 16.03 16.05 20.44 15.76 11.33 8.82 8.07 57.82%
EY 6.24 6.23 4.89 6.35 8.82 11.34 12.39 -36.62%
DY 0.00 3.44 3.25 3.21 3.33 4.48 4.13 -
P/NAPS 0.84 0.92 1.03 0.99 0.95 0.96 1.03 -12.67%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 17/11/14 19/08/14 28/05/14 18/02/14 25/11/13 19/08/13 -
Price 2.30 2.10 2.31 2.42 2.33 2.25 2.49 -
P/RPS 0.39 0.37 0.42 0.46 0.47 0.47 0.54 -19.45%
P/EPS 17.56 15.46 20.44 16.30 11.73 8.90 8.31 64.44%
EY 5.69 6.47 4.89 6.14 8.52 11.24 12.04 -39.24%
DY 0.00 3.57 3.25 3.10 3.22 4.44 4.02 -
P/NAPS 0.92 0.89 1.03 1.03 0.99 0.97 1.06 -8.98%

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