[BOXPAK] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
18-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -25.8%
YoY- -10.59%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 145,427 97,662 87,021 72,366 70,309 60,784 49,275 19.75%
PBT 54 2,382 1,429 5,334 5,754 4,659 4,917 -52.83%
Tax 292 -1,395 -131 -793 -675 -107 -1,798 -
NP 346 987 1,298 4,541 5,079 4,552 3,119 -30.67%
-
NP to SH 346 987 1,298 4,541 5,079 4,552 3,119 -30.67%
-
Tax Rate -540.74% 58.56% 9.17% 14.87% 11.73% 2.30% 36.57% -
Total Cost 145,081 96,675 85,723 67,825 65,230 56,232 46,156 21.02%
-
Net Worth 175,982 149,696 141,818 120,059 116,468 106,893 105,566 8.88%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 4,506 6,002 4,202 4,203 4,198 -
Div Payout % - - 347.22% 132.20% 82.74% 92.35% 134.62% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 175,982 149,696 141,818 120,059 116,468 106,893 105,566 8.88%
NOSH 59,655 59,878 60,092 60,029 60,035 60,052 59,980 -0.09%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.24% 1.01% 1.49% 6.28% 7.22% 7.49% 6.33% -
ROE 0.20% 0.66% 0.92% 3.78% 4.36% 4.26% 2.95% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 243.78 163.10 144.81 120.55 117.11 101.22 82.15 19.86%
EPS 0.58 1.64 2.16 7.57 8.46 7.58 5.20 -30.60%
DPS 0.00 0.00 7.50 10.00 7.00 7.00 7.00 -
NAPS 2.95 2.50 2.36 2.00 1.94 1.78 1.76 8.98%
Adjusted Per Share Value based on latest NOSH - 60,029
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 121.14 81.35 72.49 60.28 58.57 50.63 41.05 19.75%
EPS 0.29 0.82 1.08 3.78 4.23 3.79 2.60 -30.60%
DPS 0.00 0.00 3.75 5.00 3.50 3.50 3.50 -
NAPS 1.4659 1.247 1.1814 1.0001 0.9702 0.8904 0.8794 8.88%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.84 2.10 2.25 2.12 2.33 1.19 1.00 -
P/RPS 1.16 1.29 1.55 1.76 1.99 1.18 1.22 -0.83%
P/EPS 489.66 127.40 104.17 28.03 27.54 15.70 19.23 71.47%
EY 0.20 0.78 0.96 3.57 3.63 6.37 5.20 -41.88%
DY 0.00 0.00 3.33 4.72 3.00 5.88 7.00 -
P/NAPS 0.96 0.84 0.95 1.06 1.20 0.67 0.57 9.07%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 24/02/15 18/02/14 18/02/13 29/02/12 25/02/11 24/02/10 -
Price 2.84 2.30 2.33 2.06 2.31 1.13 1.69 -
P/RPS 1.16 1.41 1.61 1.71 1.97 1.12 2.06 -9.12%
P/EPS 489.66 139.54 107.87 27.23 27.30 14.91 32.50 57.12%
EY 0.20 0.72 0.93 3.67 3.66 6.71 3.08 -36.58%
DY 0.00 0.00 3.22 4.85 3.03 6.19 4.14 -
P/NAPS 0.96 0.92 0.99 1.03 1.19 0.63 0.96 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