[BOXPAK] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 4.13%
YoY- -17.27%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 487,030 387,842 332,942 273,210 253,260 233,410 169,006 19.27%
PBT 6,956 15,958 5,742 17,180 21,124 13,380 6,696 0.63%
Tax -2,670 -2,780 -1,370 -2,514 -3,396 -1,686 -1,560 9.36%
NP 4,286 13,178 4,372 14,666 17,728 11,694 5,136 -2.96%
-
NP to SH 4,286 13,178 4,372 14,666 17,728 11,694 5,136 -2.96%
-
Tax Rate 38.38% 17.42% 23.86% 14.63% 16.08% 12.60% 23.30% -
Total Cost 482,744 374,664 328,570 258,544 235,532 221,716 163,870 19.71%
-
Net Worth 171,680 160,824 135,123 141,019 126,085 105,654 102,599 8.95%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 171,680 160,824 135,123 141,019 126,085 105,654 102,599 8.95%
NOSH 60,028 60,009 60,054 60,008 60,040 60,030 59,999 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.88% 3.40% 1.31% 5.37% 7.00% 5.01% 3.04% -
ROE 2.50% 8.19% 3.24% 10.40% 14.06% 11.07% 5.01% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 811.34 646.31 554.40 455.29 421.81 388.82 281.68 19.26%
EPS 7.14 21.96 7.28 24.44 29.54 19.48 8.56 -2.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.86 2.68 2.25 2.35 2.10 1.76 1.71 8.94%
Adjusted Per Share Value based on latest NOSH - 60,031
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 405.70 323.08 277.34 227.59 210.97 194.43 140.78 19.27%
EPS 3.57 10.98 3.64 12.22 14.77 9.74 4.28 -2.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4301 1.3397 1.1256 1.1747 1.0503 0.8801 0.8547 8.94%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.45 2.39 2.31 2.42 2.00 1.33 1.37 -
P/RPS 0.30 0.37 0.42 0.53 0.47 0.34 0.49 -7.84%
P/EPS 34.31 10.88 31.73 9.90 6.77 6.83 16.00 13.54%
EY 2.91 9.19 3.15 10.10 14.76 14.65 6.25 -11.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.89 1.03 1.03 0.95 0.76 0.80 1.21%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 16/08/16 18/08/15 19/08/14 19/08/13 17/08/12 16/08/11 18/08/10 -
Price 2.31 2.25 2.31 2.49 2.08 1.24 1.35 -
P/RPS 0.28 0.35 0.42 0.55 0.49 0.32 0.48 -8.58%
P/EPS 32.35 10.25 31.73 10.19 7.04 6.37 15.77 12.70%
EY 3.09 9.76 3.15 9.82 14.20 15.71 6.34 -11.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.84 1.03 1.06 0.99 0.70 0.79 0.41%

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