[BOXPAK] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -1.42%
YoY- -94.43%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 686,255 644,695 638,969 568,175 503,161 476,049 369,453 10.86%
PBT 20,197 -2,013 -14,004 -15,794 -7,073 10,803 13,021 7.58%
Tax -4,214 -2,404 -1,332 222 -936 -2,698 -3,153 4.94%
NP 15,983 -4,417 -15,336 -15,572 -8,009 8,105 9,868 8.36%
-
NP to SH 15,983 -4,417 -15,336 -15,572 -8,009 8,105 9,868 8.36%
-
Tax Rate 20.86% - - - - 24.97% 24.21% -
Total Cost 670,272 649,112 654,305 583,747 511,170 467,944 359,585 10.92%
-
Net Worth 253,299 240,094 240,094 249,697 286,909 176,400 156,476 8.35%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 253,299 240,094 240,094 249,697 286,909 176,400 156,476 8.35%
NOSH 120,047 120,047 120,047 120,047 120,046 60,000 59,952 12.25%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 2.33% -0.69% -2.40% -2.74% -1.59% 1.70% 2.67% -
ROE 6.31% -1.84% -6.39% -6.24% -2.79% 4.59% 6.31% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 571.66 537.04 532.27 473.29 419.14 793.42 616.24 -1.24%
EPS 13.31 -3.68 -12.77 -12.97 -6.67 13.51 16.46 -3.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.00 2.00 2.08 2.39 2.94 2.61 -3.47%
Adjusted Per Share Value based on latest NOSH - 120,047
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 571.66 537.04 532.27 473.29 419.14 396.55 307.76 10.86%
EPS 13.31 -3.68 -12.77 -12.97 -6.67 6.75 8.22 8.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.00 2.00 2.08 2.39 1.4694 1.3035 8.35%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.35 0.85 1.08 1.10 1.78 2.58 2.36 -
P/RPS 0.24 0.16 0.20 0.23 0.42 0.33 0.38 -7.36%
P/EPS 10.14 -23.10 -8.45 -8.48 -26.68 19.10 14.34 -5.60%
EY 9.86 -4.33 -11.83 -11.79 -3.75 5.24 6.97 5.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.43 0.54 0.53 0.74 0.88 0.90 -5.51%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 02/06/20 21/05/19 23/05/18 19/05/17 12/05/16 20/05/15 -
Price 1.21 1.36 1.10 1.18 1.73 2.50 2.15 -
P/RPS 0.21 0.25 0.21 0.25 0.41 0.32 0.35 -8.15%
P/EPS 9.09 -36.96 -8.61 -9.10 -25.93 18.51 13.06 -5.85%
EY 11.00 -2.71 -11.61 -10.99 -3.86 5.40 7.66 6.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.68 0.55 0.57 0.72 0.85 0.82 -5.87%

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