[BOXPAK] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 149.34%
YoY- 51.6%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 193,921 166,471 136,605 126,630 116,705 84,503 69,219 18.72%
PBT 7,979 2,871 8,590 10,562 6,690 3,348 5,194 7.41%
Tax -1,390 -685 -1,257 -1,698 -843 -780 -436 21.30%
NP 6,589 2,186 7,333 8,864 5,847 2,568 4,758 5.57%
-
NP to SH 6,589 2,186 7,333 8,864 5,847 2,568 4,758 5.57%
-
Tax Rate 17.42% 23.86% 14.63% 16.08% 12.60% 23.30% 8.39% -
Total Cost 187,332 164,285 129,272 117,766 110,858 81,935 64,461 19.44%
-
Net Worth 160,824 135,123 141,019 126,085 105,654 102,599 73,200 14.01%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 160,824 135,123 141,019 126,085 105,654 102,599 73,200 14.01%
NOSH 60,009 60,054 60,008 60,040 60,030 59,999 60,000 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.40% 1.31% 5.37% 7.00% 5.01% 3.04% 6.87% -
ROE 4.10% 1.62% 5.20% 7.03% 5.53% 2.50% 6.50% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 323.15 277.20 227.64 210.91 194.41 140.84 115.37 18.71%
EPS 10.98 3.64 12.22 14.77 9.74 4.28 7.93 5.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 2.25 2.35 2.10 1.76 1.71 1.22 14.00%
Adjusted Per Share Value based on latest NOSH - 60,022
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 161.54 138.67 113.79 105.48 97.22 70.39 57.66 18.72%
EPS 5.49 1.82 6.11 7.38 4.87 2.14 3.96 5.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3397 1.1256 1.1747 1.0503 0.8801 0.8547 0.6098 14.01%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.39 2.31 2.42 2.00 1.33 1.37 0.83 -
P/RPS 0.74 0.83 1.06 0.95 0.68 0.97 0.72 0.45%
P/EPS 21.77 63.46 19.80 13.55 13.66 32.01 10.47 12.96%
EY 4.59 1.58 5.05 7.38 7.32 3.12 9.55 -11.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.03 1.03 0.95 0.76 0.80 0.68 4.58%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 18/08/15 19/08/14 19/08/13 17/08/12 16/08/11 18/08/10 19/08/09 -
Price 2.25 2.31 2.49 2.08 1.24 1.35 0.89 -
P/RPS 0.70 0.83 1.09 0.99 0.64 0.96 0.77 -1.57%
P/EPS 20.49 63.46 20.38 14.09 12.73 31.54 11.22 10.55%
EY 4.88 1.58 4.91 7.10 7.85 3.17 8.91 -9.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.03 1.06 0.99 0.70 0.79 0.73 2.36%

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