[BOXPAK] YoY 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- -60.68%
YoY- -71.42%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 133,495 145,427 97,662 87,021 72,366 70,309 60,784 13.99%
PBT -3,636 54 2,382 1,429 5,334 5,754 4,659 -
Tax -2,644 292 -1,395 -131 -793 -675 -107 70.58%
NP -6,280 346 987 1,298 4,541 5,079 4,552 -
-
NP to SH -6,280 346 987 1,298 4,541 5,079 4,552 -
-
Tax Rate - -540.74% 58.56% 9.17% 14.87% 11.73% 2.30% -
Total Cost 139,775 145,081 96,675 85,723 67,825 65,230 56,232 16.37%
-
Net Worth 181,857 175,982 149,696 141,818 120,059 116,468 106,893 9.25%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 4,506 6,002 4,202 4,203 -
Div Payout % - - - 347.22% 132.20% 82.74% 92.35% -
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 181,857 175,982 149,696 141,818 120,059 116,468 106,893 9.25%
NOSH 60,019 59,655 59,878 60,092 60,029 60,035 60,052 -0.00%
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 -4.70% 0.24% 1.01% 1.49% 6.28% 7.22% 7.49% -
ROE -3.45% 0.20% 0.66% 0.92% 3.78% 4.36% 4.26% -
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 222.42 243.78 163.10 144.81 120.55 117.11 101.22 14.00%
EPS -10.46 0.58 1.64 2.16 7.57 8.46 7.58 -
DPS 0.00 0.00 0.00 7.50 10.00 7.00 7.00 -
NAPS 3.03 2.95 2.50 2.36 2.00 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 111.20 121.14 81.35 72.49 60.28 58.57 50.63 13.99%
EPS -5.23 0.29 0.82 1.08 3.78 4.23 3.79 -
DPS 0.00 0.00 0.00 3.75 5.00 3.50 3.50 -
NAPS 1.5149 1.4659 1.247 1.1814 1.0001 0.9702 0.8904 9.25%
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 0.94 1.16 1.29 1.55 1.76 1.99 1.18 -3.71%
P/EPS -20.07 489.66 127.40 104.17 28.03 27.54 15.70 -
EY -4.98 0.20 0.78 0.96 3.57 3.63 6.37 -
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 1.06 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 0.87 1.16 1.41 1.61 1.71 1.97 1.12 -4.11%
P/EPS -18.45 489.66 139.54 107.87 27.23 27.30 14.91 -
EY -5.42 0.20 0.72 0.93 3.67 3.66 6.71 -
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 1.03 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