[BOXPAK] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 12.21%
YoY- -37.13%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 500,712 451,744 352,808 300,137 264,333 248,698 195,512 16.95%
PBT 530 11,697 10,552 14,091 22,343 17,568 11,661 -40.23%
Tax -1,383 -1,942 -2,700 -2,159 -3,365 -2,057 -1,316 0.83%
NP -853 9,755 7,852 11,932 18,978 15,511 10,345 -
-
NP to SH -853 9,755 7,852 11,932 18,978 15,511 10,345 -
-
Tax Rate 260.94% 16.60% 25.59% 15.32% 15.06% 11.71% 11.29% -
Total Cost 501,565 441,989 344,956 288,205 245,355 233,187 185,167 18.04%
-
Net Worth 181,586 177,090 150,076 141,647 130,268 116,452 106,872 9.22%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 4,501 6,003 4,201 4,202 -
Div Payout % - - - 37.73% 31.63% 27.09% 40.63% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 181,586 177,090 150,076 141,647 130,268 116,452 106,872 9.22%
NOSH 59,929 60,030 60,030 60,020 60,031 60,027 60,040 -0.03%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -0.17% 2.16% 2.23% 3.98% 7.18% 6.24% 5.29% -
ROE -0.47% 5.51% 5.23% 8.42% 14.57% 13.32% 9.68% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 835.50 752.52 587.71 500.06 440.32 414.31 325.63 16.98%
EPS -1.42 16.25 13.08 19.88 31.62 25.84 17.23 -
DPS 0.00 0.00 0.00 7.50 10.00 7.00 7.00 -
NAPS 3.03 2.95 2.50 2.36 2.17 1.94 1.78 9.26%
Adjusted Per Share Value based on latest NOSH - 60,092
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 417.10 376.31 293.89 250.02 220.19 207.17 162.86 16.95%
EPS -0.71 8.13 6.54 9.94 15.81 12.92 8.62 -
DPS 0.00 0.00 0.00 3.75 5.00 3.50 3.50 -
NAPS 1.5126 1.4752 1.2501 1.1799 1.0851 0.9701 0.8903 9.22%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.10 2.84 2.10 2.25 2.12 2.33 1.19 -
P/RPS 0.25 0.38 0.36 0.45 0.48 0.56 0.37 -6.31%
P/EPS -147.54 17.48 16.06 11.32 6.71 9.02 6.91 -
EY -0.68 5.72 6.23 8.84 14.91 11.09 14.48 -
DY 0.00 0.00 0.00 3.33 4.72 3.00 5.88 -
P/NAPS 0.69 0.96 0.84 0.95 0.98 1.20 0.67 0.49%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 22/02/16 24/02/15 18/02/14 18/02/13 29/02/12 25/02/11 -
Price 1.93 2.84 2.30 2.33 2.06 2.31 1.13 -
P/RPS 0.23 0.38 0.39 0.47 0.47 0.56 0.35 -6.75%
P/EPS -135.60 17.48 17.58 11.72 6.52 8.94 6.56 -
EY -0.74 5.72 5.69 8.53 15.35 11.19 15.25 -
DY 0.00 0.00 0.00 3.22 4.85 3.03 6.19 -
P/NAPS 0.64 0.96 0.92 0.99 0.95 1.19 0.63 0.26%

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