[BOXPAK] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 33.77%
YoY- 461.85%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 678,221 675,535 725,389 686,255 650,860 633,812 629,806 5.04%
PBT -124,106 1,075 20,058 20,197 15,704 12,787 6,223 -
Tax -1,957 -3,104 -4,103 -4,214 -3,756 -3,778 -3,079 -26.01%
NP -126,063 -2,029 15,955 15,983 11,948 9,009 3,144 -
-
NP to SH -126,063 -2,029 15,955 15,983 11,948 9,009 3,144 -
-
Tax Rate - 288.74% 20.46% 20.86% 23.92% 29.55% 49.48% -
Total Cost 804,284 677,564 709,434 670,272 638,912 624,803 626,662 18.04%
-
Net Worth 128,450 246,096 254,499 253,299 243,695 242,494 241,294 -34.24%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 128,450 246,096 254,499 253,299 243,695 242,494 241,294 -34.24%
NOSH 120,047 120,047 120,047 120,047 120,047 120,047 120,047 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -18.59% -0.30% 2.20% 2.33% 1.84% 1.42% 0.50% -
ROE -98.14% -0.82% 6.27% 6.31% 4.90% 3.72% 1.30% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 564.96 562.73 604.25 571.66 542.17 527.97 524.63 5.04%
EPS -105.01 -1.69 13.29 13.31 9.95 7.50 2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 2.05 2.12 2.11 2.03 2.02 2.01 -34.24%
Adjusted Per Share Value based on latest NOSH - 120,047
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 564.96 562.73 604.25 571.66 542.17 527.97 524.63 5.04%
EPS -105.01 -1.69 13.29 13.31 9.95 7.50 2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 2.05 2.12 2.11 2.03 2.02 2.01 -34.24%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.27 1.32 1.38 1.35 1.34 1.07 1.12 -
P/RPS 0.22 0.23 0.23 0.24 0.25 0.20 0.21 3.14%
P/EPS -1.21 -78.10 10.38 10.14 13.46 14.26 42.76 -
EY -82.69 -1.28 9.63 9.86 7.43 7.01 2.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.64 0.65 0.64 0.66 0.53 0.56 65.06%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 24/11/21 25/08/21 27/05/21 24/02/21 25/11/20 26/08/20 -
Price 1.20 1.33 1.37 1.21 1.50 1.20 1.08 -
P/RPS 0.21 0.24 0.23 0.21 0.28 0.23 0.21 0.00%
P/EPS -1.14 -78.69 10.31 9.09 15.07 15.99 41.24 -
EY -87.51 -1.27 9.70 11.00 6.64 6.25 2.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.65 0.65 0.57 0.74 0.59 0.54 62.41%

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