[BOXPAK] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -22.24%
YoY- 24.24%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 627,363 552,752 500,712 451,744 352,808 300,137 264,333 15.48%
PBT -13,412 -15,492 530 11,697 10,552 14,091 22,343 -
Tax -1,470 138 -1,383 -1,942 -2,700 -2,159 -3,365 -12.88%
NP -14,882 -15,354 -853 9,755 7,852 11,932 18,978 -
-
NP to SH -14,882 -15,354 -853 9,755 7,852 11,932 18,978 -
-
Tax Rate - - 260.94% 16.60% 25.59% 15.32% 15.06% -
Total Cost 642,245 568,106 501,565 441,989 344,956 288,205 245,355 17.38%
-
Net Worth 249,697 264,101 181,586 177,090 150,076 141,647 130,268 11.44%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - 4,501 6,003 -
Div Payout % - - - - - 37.73% 31.63% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 249,697 264,101 181,586 177,090 150,076 141,647 130,268 11.44%
NOSH 120,047 120,046 59,929 60,030 60,030 60,020 60,031 12.23%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -2.37% -2.78% -0.17% 2.16% 2.23% 3.98% 7.18% -
ROE -5.96% -5.81% -0.47% 5.51% 5.23% 8.42% 14.57% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 522.60 460.45 835.50 752.52 587.71 500.06 440.32 2.89%
EPS -12.40 -12.79 -1.42 16.25 13.08 19.88 31.62 -
DPS 0.00 0.00 0.00 0.00 0.00 7.50 10.00 -
NAPS 2.08 2.20 3.03 2.95 2.50 2.36 2.17 -0.70%
Adjusted Per Share Value based on latest NOSH - 59,655
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 522.60 460.45 417.10 376.31 293.89 250.02 220.19 15.48%
EPS -12.40 -12.79 -0.71 8.13 6.54 9.94 15.81 -
DPS 0.00 0.00 0.00 0.00 0.00 3.75 5.00 -
NAPS 2.08 2.20 1.5126 1.4752 1.2501 1.1799 1.0851 11.44%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.00 1.25 2.10 2.84 2.10 2.25 2.12 -
P/RPS 0.19 0.27 0.25 0.38 0.36 0.45 0.48 -14.30%
P/EPS -8.07 -9.77 -147.54 17.48 16.06 11.32 6.71 -
EY -12.40 -10.23 -0.68 5.72 6.23 8.84 14.91 -
DY 0.00 0.00 0.00 0.00 0.00 3.33 4.72 -
P/NAPS 0.48 0.57 0.69 0.96 0.84 0.95 0.98 -11.21%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 20/02/19 21/02/18 22/02/17 22/02/16 24/02/15 18/02/14 18/02/13 -
Price 1.34 1.22 1.93 2.84 2.30 2.33 2.06 -
P/RPS 0.26 0.26 0.23 0.38 0.39 0.47 0.47 -9.39%
P/EPS -10.81 -9.54 -135.60 17.48 17.58 11.72 6.52 -
EY -9.25 -10.48 -0.74 5.72 5.69 8.53 15.35 -
DY 0.00 0.00 0.00 0.00 0.00 3.22 4.85 -
P/NAPS 0.64 0.55 0.64 0.96 0.92 0.99 0.95 -6.36%

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