[BOXPAK] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -28.52%
YoY- 23.73%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 364,423 289,894 307,557 287,120 258,157 243,515 193,921 11.07%
PBT 5,248 894 -13,613 -8,396 -9,121 3,478 7,979 -6.73%
Tax -1,457 -1,110 -254 685 -989 -1,335 -1,390 0.78%
NP 3,791 -216 -13,867 -7,711 -10,110 2,143 6,589 -8.79%
-
NP to SH 3,791 -216 -13,867 -7,711 -10,110 2,143 6,589 -8.79%
-
Tax Rate 27.76% 124.16% - - - 38.38% 17.42% -
Total Cost 360,632 290,110 321,424 294,831 268,267 241,372 187,332 11.52%
-
Net Worth 254,499 241,294 232,891 254,499 279,707 171,680 160,824 7.94%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 254,499 241,294 232,891 254,499 279,707 171,680 160,824 7.94%
NOSH 120,047 120,047 120,047 120,047 120,046 60,028 60,009 12.23%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 1.04% -0.07% -4.51% -2.69% -3.92% 0.88% 3.40% -
ROE 1.49% -0.09% -5.95% -3.03% -3.61% 1.25% 4.10% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 303.57 241.48 256.20 239.17 215.05 405.67 323.15 -1.03%
EPS 3.16 -0.18 -11.55 -6.42 -8.42 3.57 10.98 -18.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.01 1.94 2.12 2.33 2.86 2.68 -3.82%
Adjusted Per Share Value based on latest NOSH - 120,047
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 303.57 241.48 256.20 239.17 215.05 202.85 161.54 11.07%
EPS 3.16 -0.18 -11.55 -6.42 -8.42 1.79 5.49 -8.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.01 1.94 2.12 2.33 1.4301 1.3397 7.94%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.38 1.12 1.08 1.10 1.70 2.45 2.39 -
P/RPS 0.45 0.46 0.42 0.46 0.79 0.60 0.74 -7.94%
P/EPS 43.70 -622.47 -9.35 -17.13 -20.19 68.63 21.77 12.30%
EY 2.29 -0.16 -10.70 -5.84 -4.95 1.46 4.59 -10.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.56 0.56 0.52 0.73 0.86 0.89 -5.09%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 26/08/20 21/08/19 20/08/18 23/08/17 16/08/16 18/08/15 -
Price 1.37 1.08 1.15 1.16 1.60 2.31 2.25 -
P/RPS 0.45 0.45 0.45 0.49 0.74 0.57 0.70 -7.09%
P/EPS 43.38 -600.24 -9.96 -18.06 -19.00 64.71 20.49 13.30%
EY 2.31 -0.17 -10.04 -5.54 -5.26 1.55 4.88 -11.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.54 0.59 0.55 0.69 0.81 0.84 -4.18%

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