[BOXPAK] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 45.02%
YoY- -29.03%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 367,217 306,317 255,146 213,116 191,968 178,389 134,728 18.17%
PBT 4,166 11,643 8,170 12,662 17,504 11,814 7,003 -8.28%
Tax 1,261 -2,234 -1,305 -2,028 -2,520 -1,467 -1,210 -
NP 5,427 9,409 6,865 10,634 14,984 10,347 5,793 -1.08%
-
NP to SH 5,427 9,409 6,865 10,634 14,984 10,347 5,793 -1.08%
-
Tax Rate -30.27% 19.19% 15.97% 16.02% 14.40% 12.42% 17.28% -
Total Cost 361,790 296,908 248,281 202,482 176,984 168,042 128,935 18.74%
-
Net Worth 178,868 178,819 141,620 139,826 126,667 112,232 102,052 9.79%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 178,868 178,819 141,620 139,826 126,667 112,232 102,052 9.79%
NOSH 60,023 60,006 60,008 60,011 60,032 60,017 60,031 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.48% 3.07% 2.69% 4.99% 7.81% 5.80% 4.30% -
ROE 3.03% 5.26% 4.85% 7.61% 11.83% 9.22% 5.68% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 611.79 510.47 425.18 355.13 319.78 297.23 224.43 18.17%
EPS 9.04 15.68 11.44 17.72 24.96 17.24 9.65 -1.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.98 2.36 2.33 2.11 1.87 1.70 9.79%
Adjusted Per Share Value based on latest NOSH - 60,018
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 305.89 255.16 212.54 177.53 159.91 148.60 112.23 18.17%
EPS 4.52 7.84 5.72 8.86 12.48 8.62 4.83 -1.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.4896 1.1797 1.1648 1.0552 0.9349 0.8501 9.79%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.04 2.44 2.18 2.23 2.09 1.13 1.27 -
P/RPS 0.33 0.48 0.51 0.63 0.65 0.38 0.57 -8.69%
P/EPS 22.56 15.56 19.06 12.58 8.37 6.55 13.16 9.39%
EY 4.43 6.43 5.25 7.95 11.94 15.26 7.60 -8.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.82 0.92 0.96 0.99 0.60 0.75 -1.61%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 15/11/16 17/11/15 17/11/14 25/11/13 19/11/12 17/11/11 23/11/10 -
Price 2.03 2.92 2.10 2.25 2.18 1.20 1.16 -
P/RPS 0.33 0.57 0.49 0.63 0.68 0.40 0.52 -7.29%
P/EPS 22.45 18.62 18.36 12.70 8.73 6.96 12.02 10.96%
EY 4.45 5.37 5.45 7.88 11.45 14.37 8.32 -9.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.98 0.89 0.97 1.03 0.64 0.68 0.00%

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