[BOXPAK] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 24.1%
YoY- 80.51%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 581,715 515,354 501,338 380,258 330,002 274,309 258,622 14.45%
PBT -14,767 -12,067 7,196 15,646 8,369 20,866 21,439 -
Tax 1,812 -1,037 -2,387 -3,400 -1,585 -2,872 -2,996 -
NP -12,955 -13,104 4,809 12,246 6,784 17,994 18,443 -
-
NP to SH -12,955 -13,104 4,809 12,246 6,784 17,994 18,443 -
-
Tax Rate - - 33.17% 21.73% 18.94% 13.76% 13.97% -
Total Cost 594,670 528,458 496,529 368,012 323,218 256,315 240,179 16.30%
-
Net Worth 254,499 279,707 171,823 160,918 135,080 141,074 126,047 12.41%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - 4,506 6,002 4,202 -
Div Payout % - - - - 66.43% 33.36% 22.79% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 254,499 279,707 171,823 160,918 135,080 141,074 126,047 12.41%
NOSH 120,047 120,046 60,078 60,044 60,035 60,031 60,022 12.24%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -2.23% -2.54% 0.96% 3.22% 2.06% 6.56% 7.13% -
ROE -5.09% -4.68% 2.80% 7.61% 5.02% 12.76% 14.63% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 484.57 429.30 834.48 633.30 549.68 456.94 430.87 1.97%
EPS -10.79 -10.92 8.00 20.39 11.30 29.97 30.73 -
DPS 0.00 0.00 0.00 0.00 7.50 10.00 7.00 -
NAPS 2.12 2.33 2.86 2.68 2.25 2.35 2.10 0.15%
Adjusted Per Share Value based on latest NOSH - 60,044
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 484.57 429.29 417.62 316.76 274.89 228.50 215.43 14.45%
EPS -10.79 -10.92 4.01 10.20 5.65 14.99 15.36 -
DPS 0.00 0.00 0.00 0.00 3.75 5.00 3.50 -
NAPS 2.12 2.33 1.4313 1.3405 1.1252 1.1752 1.05 12.41%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.10 1.70 2.45 2.39 2.31 2.42 2.00 -
P/RPS 0.23 0.40 0.29 0.38 0.42 0.53 0.46 -10.90%
P/EPS -10.19 -15.57 30.61 11.72 20.44 8.07 6.51 -
EY -9.81 -6.42 3.27 8.53 4.89 12.39 15.36 -
DY 0.00 0.00 0.00 0.00 3.25 4.13 3.50 -
P/NAPS 0.52 0.73 0.86 0.89 1.03 1.03 0.95 -9.55%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 20/08/18 23/08/17 16/08/16 18/08/15 19/08/14 19/08/13 17/08/12 -
Price 1.16 1.60 2.31 2.25 2.31 2.49 2.08 -
P/RPS 0.24 0.37 0.28 0.36 0.42 0.54 0.48 -10.90%
P/EPS -10.75 -14.66 28.86 11.03 20.44 8.31 6.77 -
EY -9.30 -6.82 3.47 9.06 4.89 12.04 14.77 -
DY 0.00 0.00 0.00 0.00 3.25 4.02 3.37 -
P/NAPS 0.55 0.69 0.81 0.84 1.03 1.06 0.99 -9.32%

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