[BOXPAK] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 4.14%
YoY- -367.86%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 618,282 636,492 606,349 536,536 489,622 408,422 340,194 10.45%
PBT 11,228 -16,866 -9,813 -17,744 5,554 15,524 10,893 0.50%
Tax -3,098 -1,025 1,125 -1,638 1,681 -2,978 -1,740 10.08%
NP 8,129 -17,892 -8,688 -19,382 7,236 12,545 9,153 -1.95%
-
NP to SH 8,129 -17,892 -8,688 -19,382 7,236 12,545 9,153 -1.95%
-
Tax Rate 27.59% - - - -30.27% 19.18% 15.97% -
Total Cost 610,153 654,384 615,037 555,918 482,386 395,877 331,041 10.71%
-
Net Worth 242,494 236,492 258,101 272,504 178,868 178,818 141,620 9.36%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 242,494 236,492 258,101 272,504 178,868 178,818 141,620 9.36%
NOSH 120,047 120,047 120,047 120,046 60,023 60,006 60,008 12.23%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 1.31% -2.81% -1.43% -3.61% 1.48% 3.07% 2.69% -
ROE 3.35% -7.57% -3.37% -7.11% 4.05% 7.02% 6.46% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 515.03 530.20 505.09 446.94 815.73 680.63 566.91 -1.58%
EPS 6.77 -14.91 -7.24 -16.15 12.05 20.91 15.25 -12.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.97 2.15 2.27 2.98 2.98 2.36 -2.55%
Adjusted Per Share Value based on latest NOSH - 120,046
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 515.03 530.20 505.09 446.94 407.86 340.22 283.38 10.45%
EPS 6.77 -14.91 -7.24 -16.15 6.03 10.45 7.62 -1.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.97 2.15 2.27 1.49 1.4896 1.1797 9.36%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.07 1.10 1.03 1.47 2.04 2.44 2.18 -
P/RPS 0.21 0.21 0.20 0.33 0.25 0.36 0.38 -9.40%
P/EPS 15.80 -7.38 -14.23 -9.10 16.92 11.67 14.29 1.68%
EY 6.33 -13.55 -7.03 -10.98 5.91 8.57 7.00 -1.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.48 0.65 0.68 0.82 0.92 -8.77%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 20/11/19 21/11/18 22/11/17 15/11/16 17/11/15 17/11/14 -
Price 1.20 1.17 0.87 1.33 2.03 2.92 2.10 -
P/RPS 0.23 0.22 0.17 0.30 0.25 0.43 0.37 -7.61%
P/EPS 17.72 -7.85 -12.02 -8.24 16.84 13.97 13.77 4.28%
EY 5.64 -12.74 -8.32 -12.14 5.94 7.16 7.26 -4.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.40 0.59 0.68 0.98 0.89 -6.61%

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