[BOXPAK] YoY 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- 49.37%
YoY- 37.35%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 97,806 87,001 69,654 67,273 61,265 45,421 36,690 17.74%
PBT 4,729 2,104 4,514 6,226 4,305 2,777 2,704 9.75%
Tax -664 -417 -702 -916 -439 -505 -265 16.53%
NP 4,065 1,687 3,812 5,310 3,866 2,272 2,439 8.88%
-
NP to SH 4,065 1,687 3,812 5,310 3,866 2,272 2,439 8.88%
-
Tax Rate 14.04% 19.82% 15.55% 14.71% 10.20% 18.19% 9.80% -
Total Cost 93,741 85,314 65,842 61,963 57,399 43,149 34,251 18.26%
-
Net Worth 160,918 135,080 141,074 126,047 105,654 102,509 73,290 13.99%
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 160,918 135,080 141,074 126,047 105,654 102,509 73,290 13.99%
NOSH 60,044 60,035 60,031 60,022 60,031 59,947 60,073 -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 4.16% 1.94% 5.47% 7.89% 6.31% 5.00% 6.65% -
ROE 2.53% 1.25% 2.70% 4.21% 3.66% 2.22% 3.33% -
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 162.89 144.92 116.03 112.08 102.06 75.77 61.07 17.75%
EPS 6.77 2.81 6.35 8.85 6.44 3.79 4.06 8.89%
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 81.47 72.47 58.02 56.04 51.03 37.84 30.56 17.74%
EPS 3.39 1.41 3.18 4.42 3.22 1.89 2.03 8.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3405 1.1252 1.1752 1.05 0.8801 0.8539 0.6105 13.99%
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 1.47 1.59 2.09 1.78 1.30 1.81 1.36 1.30%
P/EPS 35.30 82.21 38.11 22.61 20.65 36.15 20.44 9.52%
EY 2.83 1.22 2.62 4.42 4.84 2.77 4.89 -8.70%
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 1.38 1.59 2.15 1.86 1.22 1.78 1.46 -0.93%
P/EPS 33.23 82.21 39.21 23.51 19.25 35.62 21.92 7.17%
EY 3.01 1.22 2.55 4.25 5.19 2.81 4.56 -6.68%
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