[BOXPAK] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 41.28%
YoY- 29.4%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 765,774 678,221 650,860 647,469 627,363 552,752 500,712 7.33%
PBT -2,905 -124,106 15,704 -8,284 -13,412 -15,492 530 -
Tax -3,153 -1,957 -3,756 -2,223 -1,470 138 -1,383 14.71%
NP -6,058 -126,063 11,948 -10,507 -14,882 -15,354 -853 38.62%
-
NP to SH -6,058 -126,063 11,948 -10,507 -14,882 -15,354 -853 38.62%
-
Tax Rate - - 23.92% - - - 260.94% -
Total Cost 771,832 804,284 638,912 657,976 642,245 568,106 501,565 7.44%
-
Net Worth 120,047 128,450 243,695 236,492 249,697 264,101 181,586 -6.66%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 120,047 128,450 243,695 236,492 249,697 264,101 181,586 -6.66%
NOSH 120,047 120,047 120,047 120,047 120,047 120,046 59,929 12.26%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -0.79% -18.59% 1.84% -1.62% -2.37% -2.78% -0.17% -
ROE -5.05% -98.14% 4.90% -4.44% -5.96% -5.81% -0.47% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 637.90 564.96 542.17 539.35 522.60 460.45 835.50 -4.39%
EPS -5.05 -105.01 9.95 -8.75 -12.40 -12.79 -1.42 23.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.07 2.03 1.97 2.08 2.20 3.03 -16.86%
Adjusted Per Share Value based on latest NOSH - 120,047
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 637.90 564.96 542.17 539.35 522.60 460.45 417.10 7.33%
EPS -5.05 -105.01 9.95 -8.75 -12.40 -12.79 -0.71 38.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.07 2.03 1.97 2.08 2.20 1.5126 -6.66%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.87 1.27 1.34 1.16 1.00 1.25 2.10 -
P/RPS 0.14 0.22 0.25 0.22 0.19 0.27 0.25 -9.20%
P/EPS -17.24 -1.21 13.46 -13.25 -8.07 -9.77 -147.54 -30.06%
EY -5.80 -82.69 7.43 -7.55 -12.40 -10.23 -0.68 42.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.19 0.66 0.59 0.48 0.57 0.69 3.93%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 23/02/22 24/02/21 26/02/20 20/02/19 21/02/18 22/02/17 -
Price 0.865 1.20 1.50 1.15 1.34 1.22 1.93 -
P/RPS 0.14 0.21 0.28 0.21 0.26 0.26 0.23 -7.93%
P/EPS -17.14 -1.14 15.07 -13.14 -10.81 -9.54 -135.60 -29.14%
EY -5.83 -87.51 6.64 -7.61 -9.25 -10.48 -0.74 41.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.12 0.74 0.58 0.64 0.55 0.64 5.24%

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