[BOXPAK] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
16-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -40.67%
YoY- -60.73%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 647,800 581,715 515,354 501,338 380,258 330,002 274,309 15.39%
PBT -18,629 -14,767 -12,067 7,196 15,646 8,369 20,866 -
Tax -2,409 1,812 -1,037 -2,387 -3,400 -1,585 -2,872 -2.88%
NP -21,038 -12,955 -13,104 4,809 12,246 6,784 17,994 -
-
NP to SH -21,038 -12,955 -13,104 4,809 12,246 6,784 17,994 -
-
Tax Rate - - - 33.17% 21.73% 18.94% 13.76% -
Total Cost 668,838 594,670 528,458 496,529 368,012 323,218 256,315 17.32%
-
Net Worth 232,891 254,499 279,707 171,823 160,918 135,080 141,074 8.70%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - 4,506 6,002 -
Div Payout % - - - - - 66.43% 33.36% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 232,891 254,499 279,707 171,823 160,918 135,080 141,074 8.70%
NOSH 120,047 120,047 120,046 60,078 60,044 60,035 60,031 12.23%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -3.25% -2.23% -2.54% 0.96% 3.22% 2.06% 6.56% -
ROE -9.03% -5.09% -4.68% 2.80% 7.61% 5.02% 12.76% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 539.62 484.57 429.30 834.48 633.30 549.68 456.94 2.80%
EPS -17.52 -10.79 -10.92 8.00 20.39 11.30 29.97 -
DPS 0.00 0.00 0.00 0.00 0.00 7.50 10.00 -
NAPS 1.94 2.12 2.33 2.86 2.68 2.25 2.35 -3.14%
Adjusted Per Share Value based on latest NOSH - 60,078
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 539.62 484.57 429.29 417.62 316.76 274.89 228.50 15.39%
EPS -17.52 -10.79 -10.92 4.01 10.20 5.65 14.99 -
DPS 0.00 0.00 0.00 0.00 0.00 3.75 5.00 -
NAPS 1.94 2.12 2.33 1.4313 1.3405 1.1252 1.1752 8.70%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.08 1.10 1.70 2.45 2.39 2.31 2.42 -
P/RPS 0.20 0.23 0.40 0.29 0.38 0.42 0.53 -14.98%
P/EPS -6.16 -10.19 -15.57 30.61 11.72 20.44 8.07 -
EY -16.23 -9.81 -6.42 3.27 8.53 4.89 12.39 -
DY 0.00 0.00 0.00 0.00 0.00 3.25 4.13 -
P/NAPS 0.56 0.52 0.73 0.86 0.89 1.03 1.03 -9.65%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 21/08/19 20/08/18 23/08/17 16/08/16 18/08/15 19/08/14 19/08/13 -
Price 1.15 1.16 1.60 2.31 2.25 2.31 2.49 -
P/RPS 0.21 0.24 0.37 0.28 0.36 0.42 0.54 -14.55%
P/EPS -6.56 -10.75 -14.66 28.86 11.03 20.44 8.31 -
EY -15.24 -9.30 -6.82 3.47 9.06 4.89 12.04 -
DY 0.00 0.00 0.00 0.00 0.00 3.25 4.02 -
P/NAPS 0.59 0.55 0.69 0.81 0.84 1.03 1.06 -9.29%

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