[BOXPAK] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -4.8%
YoY- 37.06%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 606,349 536,536 489,622 408,422 340,194 284,154 255,957 15.45%
PBT -9,813 -17,744 5,554 15,524 10,893 16,882 23,338 -
Tax 1,125 -1,638 1,681 -2,978 -1,740 -2,704 -3,360 -
NP -8,688 -19,382 7,236 12,545 9,153 14,178 19,978 -
-
NP to SH -8,688 -19,382 7,236 12,545 9,153 14,178 19,978 -
-
Tax Rate - - -30.27% 19.18% 15.97% 16.02% 14.40% -
Total Cost 615,037 555,918 482,386 395,877 331,041 269,976 235,978 17.30%
-
Net Worth 258,101 272,504 178,868 178,818 141,620 139,826 126,667 12.58%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 258,101 272,504 178,868 178,818 141,620 139,826 126,667 12.58%
NOSH 120,047 120,046 60,023 60,006 60,008 60,011 60,032 12.23%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -1.43% -3.61% 1.48% 3.07% 2.69% 4.99% 7.81% -
ROE -3.37% -7.11% 4.05% 7.02% 6.46% 10.14% 15.77% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 505.09 446.94 815.73 680.63 566.91 473.50 426.37 2.86%
EPS -7.24 -16.15 12.05 20.91 15.25 23.63 33.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.27 2.98 2.98 2.36 2.33 2.11 0.31%
Adjusted Per Share Value based on latest NOSH - 59,948
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 505.09 446.94 407.86 340.22 283.38 236.70 213.21 15.45%
EPS -7.24 -16.15 6.03 10.45 7.62 11.81 16.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.27 1.49 1.4896 1.1797 1.1648 1.0552 12.58%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.03 1.47 2.04 2.44 2.18 2.23 2.09 -
P/RPS 0.20 0.33 0.25 0.36 0.38 0.47 0.49 -13.86%
P/EPS -14.23 -9.10 16.92 11.67 14.29 9.44 6.28 -
EY -7.03 -10.98 5.91 8.57 7.00 10.59 15.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.65 0.68 0.82 0.92 0.96 0.99 -11.36%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 22/11/17 15/11/16 17/11/15 17/11/14 25/11/13 19/11/12 -
Price 0.87 1.33 2.03 2.92 2.10 2.25 2.18 -
P/RPS 0.17 0.30 0.25 0.43 0.37 0.48 0.51 -16.72%
P/EPS -12.02 -8.24 16.84 13.97 13.77 9.52 6.55 -
EY -8.32 -12.14 5.94 7.16 7.26 10.50 15.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.59 0.68 0.98 0.89 0.97 1.03 -14.57%

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