[BOXPAK] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 12.7%
YoY- 44.81%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 408,422 340,194 284,154 255,957 237,852 179,637 145,213 18.80%
PBT 15,524 10,893 16,882 23,338 15,752 9,337 13,444 2.42%
Tax -2,978 -1,740 -2,704 -3,360 -1,956 -1,613 -1,046 19.04%
NP 12,545 9,153 14,178 19,978 13,796 7,724 12,397 0.19%
-
NP to SH 12,545 9,153 14,178 19,978 13,796 7,724 12,397 0.19%
-
Tax Rate 19.18% 15.97% 16.02% 14.40% 12.42% 17.28% 7.78% -
Total Cost 395,877 331,041 269,976 235,978 224,056 171,913 132,816 19.95%
-
Net Worth 178,818 141,620 139,826 126,667 112,232 102,052 77,433 14.96%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 178,818 141,620 139,826 126,667 112,232 102,052 77,433 14.96%
NOSH 60,006 60,008 60,011 60,032 60,017 60,031 60,025 -0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.07% 2.69% 4.99% 7.81% 5.80% 4.30% 8.54% -
ROE 7.02% 6.46% 10.14% 15.77% 12.29% 7.57% 16.01% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 680.63 566.91 473.50 426.37 396.31 299.24 241.92 18.80%
EPS 20.91 15.25 23.63 33.28 22.99 12.87 20.65 0.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.36 2.33 2.11 1.87 1.70 1.29 14.96%
Adjusted Per Share Value based on latest NOSH - 60,019
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 340.22 283.38 236.70 213.21 198.13 149.64 120.96 18.80%
EPS 10.45 7.62 11.81 16.64 11.49 6.43 10.33 0.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4896 1.1797 1.1648 1.0552 0.9349 0.8501 0.645 14.96%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.44 2.18 2.23 2.09 1.13 1.27 1.00 -
P/RPS 0.36 0.38 0.47 0.49 0.29 0.42 0.41 -2.14%
P/EPS 11.67 14.29 9.44 6.28 4.92 9.87 4.84 15.79%
EY 8.57 7.00 10.59 15.92 20.34 10.13 20.65 -13.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.92 0.96 0.99 0.60 0.75 0.78 0.83%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 17/11/14 25/11/13 19/11/12 17/11/11 23/11/10 18/11/09 -
Price 2.92 2.10 2.25 2.18 1.20 1.16 0.92 -
P/RPS 0.43 0.37 0.48 0.51 0.30 0.39 0.38 2.08%
P/EPS 13.97 13.77 9.52 6.55 5.22 9.02 4.45 20.99%
EY 7.16 7.26 10.50 15.27 19.16 11.09 22.45 -17.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.89 0.97 1.03 0.64 0.68 0.71 5.51%

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