[BOXPAK] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
18-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -5.01%
YoY- 22.35%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 451,744 352,808 300,137 264,333 248,698 195,512 158,185 19.10%
PBT 11,697 10,552 14,091 22,343 17,568 11,661 15,001 -4.05%
Tax -1,942 -2,700 -2,159 -3,365 -2,057 -1,316 -2,583 -4.64%
NP 9,755 7,852 11,932 18,978 15,511 10,345 12,418 -3.94%
-
NP to SH 9,755 7,852 11,932 18,978 15,511 10,345 12,418 -3.94%
-
Tax Rate 16.60% 25.59% 15.32% 15.06% 11.71% 11.29% 17.22% -
Total Cost 441,989 344,956 288,205 245,355 233,187 185,167 145,767 20.29%
-
Net Worth 177,090 150,076 141,647 130,268 116,452 106,872 105,634 8.98%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 4,501 6,003 4,201 4,202 4,201 -
Div Payout % - - 37.73% 31.63% 27.09% 40.63% 33.83% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 177,090 150,076 141,647 130,268 116,452 106,872 105,634 8.98%
NOSH 60,030 60,030 60,020 60,031 60,027 60,040 60,019 0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.16% 2.23% 3.98% 7.18% 6.24% 5.29% 7.85% -
ROE 5.51% 5.23% 8.42% 14.57% 13.32% 9.68% 11.76% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 752.52 587.71 500.06 440.32 414.31 325.63 263.56 19.09%
EPS 16.25 13.08 19.88 31.62 25.84 17.23 20.69 -3.94%
DPS 0.00 0.00 7.50 10.00 7.00 7.00 7.00 -
NAPS 2.95 2.50 2.36 2.17 1.94 1.78 1.76 8.98%
Adjusted Per Share Value based on latest NOSH - 60,029
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 376.31 293.89 250.02 220.19 207.17 162.86 131.77 19.10%
EPS 8.13 6.54 9.94 15.81 12.92 8.62 10.34 -3.92%
DPS 0.00 0.00 3.75 5.00 3.50 3.50 3.50 -
NAPS 1.4752 1.2501 1.1799 1.0851 0.9701 0.8903 0.8799 8.98%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.84 2.10 2.25 2.12 2.33 1.19 1.00 -
P/RPS 0.38 0.36 0.45 0.48 0.56 0.37 0.38 0.00%
P/EPS 17.48 16.06 11.32 6.71 9.02 6.91 4.83 23.89%
EY 5.72 6.23 8.84 14.91 11.09 14.48 20.69 -19.27%
DY 0.00 0.00 3.33 4.72 3.00 5.88 7.00 -
P/NAPS 0.96 0.84 0.95 0.98 1.20 0.67 0.57 9.07%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 24/02/15 18/02/14 18/02/13 29/02/12 25/02/11 24/02/10 -
Price 2.84 2.30 2.33 2.06 2.31 1.13 1.69 -
P/RPS 0.38 0.39 0.47 0.47 0.56 0.35 0.64 -8.31%
P/EPS 17.48 17.58 11.72 6.52 8.94 6.56 8.17 13.50%
EY 5.72 5.69 8.53 15.35 11.19 15.25 12.24 -11.90%
DY 0.00 0.00 3.22 4.85 3.03 6.19 4.14 -
P/NAPS 0.96 0.92 0.99 0.95 1.19 0.63 0.96 0.00%

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