[BOXPAK] YoY 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- -13.41%
YoY- -46.06%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 123,702 112,396 88,675 76,510 65,338 61,683 50,225 16.19%
PBT 688 3,664 5,285 4,071 6,942 5,123 3,654 -24.27%
Tax 2,596 -1,344 -615 -770 -822 -624 -429 -
NP 3,284 2,320 4,670 3,301 6,120 4,499 3,225 0.30%
-
NP to SH 3,284 2,320 4,670 3,301 6,120 4,499 3,225 0.30%
-
Tax Rate -377.33% 36.68% 11.64% 18.91% 11.84% 12.18% 11.74% -
Total Cost 120,418 110,076 84,005 73,209 59,218 57,184 47,000 16.95%
-
Net Worth 178,868 178,646 141,660 139,842 126,641 112,175 102,094 9.78%
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 178,868 178,646 141,660 139,842 126,641 112,175 102,094 9.78%
NOSH 60,023 59,948 60,025 60,018 60,019 59,986 60,055 -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 2.65% 2.06% 5.27% 4.31% 9.37% 7.29% 6.42% -
ROE 1.84% 1.30% 3.30% 2.36% 4.83% 4.01% 3.16% -
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 206.09 187.49 147.73 127.48 108.86 102.83 83.63 16.20%
EPS 5.47 3.87 7.78 5.50 10.20 7.50 5.37 0.30%
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 103.04 93.63 73.87 63.73 54.43 51.38 41.84 16.19%
EPS 2.74 1.93 3.89 2.75 5.10 3.75 2.69 0.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.4881 1.18 1.1649 1.0549 0.9344 0.8505 9.78%
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 0.99 1.30 1.48 1.75 1.92 1.10 1.52 -6.89%
P/EPS 37.29 63.05 28.02 40.55 20.50 15.07 23.65 7.87%
EY 2.68 1.59 3.57 2.47 4.88 6.64 4.23 -7.31%
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 0.99 1.56 1.42 1.77 2.00 1.17 1.39 -5.49%
P/EPS 37.10 75.45 26.99 40.91 21.38 16.00 21.60 9.42%
EY 2.70 1.33 3.70 2.44 4.68 6.25 4.63 -8.58%
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