[BOXPAK] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 101.99%
YoY- -82.95%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 629,444 629,852 744,472 730,076 588,496 599,592 553,168 2.17%
PBT 12,052 -16,120 4,860 18,492 520 -24,564 -22,196 -
Tax -2,292 -1,808 -2,356 -3,808 -1,976 -1,252 -1,804 4.06%
NP 9,760 -17,928 2,504 14,684 -1,456 -25,816 -24,000 -
-
NP to SH 9,760 -17,928 2,504 14,684 -1,456 -25,816 -24,000 -
-
Tax Rate 19.02% - 48.48% 20.59% 380.00% - - -
Total Cost 619,684 647,780 741,968 715,392 589,952 625,408 577,168 1.19%
-
Net Worth 110,443 116,445 126,049 253,299 240,094 240,094 249,697 -12.70%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 110,443 116,445 126,049 253,299 240,094 240,094 249,697 -12.70%
NOSH 120,047 120,047 120,047 120,047 120,047 120,047 120,047 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 1.55% -2.85% 0.34% 2.01% -0.25% -4.31% -4.34% -
ROE 8.84% -15.40% 1.99% 5.80% -0.61% -10.75% -9.61% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 524.33 524.67 620.15 608.16 490.22 499.46 460.79 2.17%
EPS 8.12 -14.92 2.08 12.24 -1.20 -21.52 -20.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.97 1.05 2.11 2.00 2.00 2.08 -12.70%
Adjusted Per Share Value based on latest NOSH - 120,047
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 524.33 524.67 620.15 608.16 490.22 499.46 460.79 2.17%
EPS 8.12 -14.92 2.08 12.24 -1.20 -21.52 -20.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.97 1.05 2.11 2.00 2.00 2.08 -12.70%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.805 0.86 1.20 1.35 0.85 1.08 1.10 -
P/RPS 0.15 0.16 0.19 0.22 0.17 0.22 0.24 -7.52%
P/EPS 9.90 -5.76 57.53 11.04 -70.08 -5.02 -5.50 -
EY 10.10 -17.37 1.74 9.06 -1.43 -19.91 -18.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.89 1.14 0.64 0.43 0.54 0.53 8.80%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 25/05/23 25/05/22 27/05/21 02/06/20 21/05/19 23/05/18 -
Price 0.84 0.825 1.01 1.21 1.36 1.10 1.18 -
P/RPS 0.16 0.16 0.16 0.20 0.28 0.22 0.26 -7.76%
P/EPS 10.33 -5.52 48.42 9.89 -112.13 -5.12 -5.90 -
EY 9.68 -18.10 2.07 10.11 -0.89 -19.55 -16.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.85 0.96 0.57 0.68 0.55 0.57 8.10%

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