[BOXPAK] YoY TTM 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- -2.68%
YoY- 26.58%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 451,744 352,808 300,136 264,334 248,698 195,511 158,185 19.10%
PBT 11,697 10,536 14,090 22,838 17,568 11,661 15,000 -4.05%
Tax -2,442 -2,694 -2,158 -3,312 -2,142 -1,316 -2,583 -0.93%
NP 9,255 7,842 11,932 19,526 15,426 10,345 12,417 -4.77%
-
NP to SH 9,255 7,842 11,932 19,526 15,426 10,345 12,417 -4.77%
-
Tax Rate 20.88% 25.57% 15.32% 14.50% 12.19% 11.29% 17.22% -
Total Cost 442,489 344,966 288,204 244,808 233,272 185,166 145,768 20.31%
-
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 % - - 37.77% 30.74% 27.24% 40.64% 33.81% -
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 2.05% 2.22% 3.98% 7.39% 6.20% 5.29% 7.85% -
ROE 5.26% 5.24% 8.41% 16.26% 13.24% 9.68% 11.76% -
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 757.26 589.20 499.46 440.34 414.25 325.57 263.73 19.21%
EPS 15.51 13.10 19.86 32.53 25.69 17.23 20.70 -4.69%
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 376.31 293.89 250.02 220.19 207.17 162.86 131.77 19.10%
EPS 7.71 6.53 9.94 16.27 12.85 8.62 10.34 -4.77%
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 0.38 0.36 0.45 0.48 0.56 0.37 0.38 0.00%
P/EPS 18.31 16.03 11.33 6.52 9.07 6.91 4.83 24.85%
EY 5.46 6.24 8.82 15.34 11.03 14.48 20.70 -19.90%
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 0.38 0.39 0.47 0.47 0.56 0.35 0.64 -8.31%
P/EPS 18.31 17.56 11.73 6.33 8.99 6.56 8.16 14.41%
EY 5.46 5.69 8.52 15.79 11.12 15.24 12.25 -12.59%
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