[BOXPAK] YoY TTM 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- 8.49%
YoY- 35.36%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 380,258 330,002 274,309 258,622 227,715 173,468 153,976 16.25%
PBT 15,646 8,369 20,866 21,439 15,004 13,154 8,533 10.62%
Tax -3,400 -1,585 -2,872 -2,996 -1,379 -2,927 -872 25.44%
NP 12,246 6,784 17,994 18,443 13,625 10,227 7,661 8.12%
-
NP to SH 12,246 6,784 17,994 18,443 13,625 10,227 7,661 8.12%
-
Tax Rate 21.73% 18.94% 13.76% 13.97% 9.19% 22.25% 10.22% -
Total Cost 368,012 323,218 256,315 240,179 214,090 163,241 146,315 16.60%
-
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 - 4,506 6,002 4,202 4,203 4,198 2,999 -
Div Payout % - 66.43% 33.36% 22.79% 30.85% 41.05% 39.16% -
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 3.22% 2.06% 6.56% 7.13% 5.98% 5.90% 4.98% -
ROE 7.61% 5.02% 12.76% 14.63% 12.90% 9.98% 10.45% -
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 633.30 549.68 456.94 430.87 379.33 289.37 256.31 16.26%
EPS 20.39 11.30 29.97 30.73 22.70 17.06 12.75 8.13%
DPS 0.00 7.50 10.00 7.00 7.00 7.00 5.00 -
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 316.76 274.89 228.50 215.43 189.69 144.50 128.26 16.25%
EPS 10.20 5.65 14.99 15.36 11.35 8.52 6.38 8.13%
DPS 0.00 3.75 5.00 3.50 3.50 3.50 2.50 -
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 0.38 0.42 0.53 0.46 0.35 0.47 0.32 2.90%
P/EPS 11.72 20.44 8.07 6.51 5.86 8.03 6.51 10.29%
EY 8.53 4.89 12.39 15.36 17.07 12.45 15.36 -9.33%
DY 0.00 3.25 4.13 3.50 5.26 5.11 6.02 -
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 0.36 0.42 0.54 0.48 0.33 0.47 0.35 0.47%
P/EPS 11.03 20.44 8.31 6.77 5.46 7.91 6.98 7.92%
EY 9.06 4.89 12.04 14.77 18.30 12.64 14.33 -7.35%
DY 0.00 3.25 4.02 3.37 5.65 5.19 5.62 -
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