[BOXPAK] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -15.85%
YoY- -37.13%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 340,194 332,942 317,880 300,137 284,154 273,210 267,804 17.27%
PBT 10,893 5,742 3,060 14,091 16,882 17,180 16,304 -23.55%
Tax -1,740 -1,370 -1,068 -2,159 -2,704 -2,514 -2,220 -14.97%
NP 9,153 4,372 1,992 11,932 14,178 14,666 14,084 -24.95%
-
NP to SH 9,153 4,372 1,992 11,932 14,178 14,666 14,084 -24.95%
-
Tax Rate 15.97% 23.86% 34.90% 15.32% 16.02% 14.63% 13.62% -
Total Cost 331,041 328,570 315,888 288,205 269,976 258,544 253,720 19.38%
-
Net Worth 141,620 135,123 141,599 141,647 139,826 141,019 134,961 3.25%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 4,501 - - - -
Div Payout % - - - 37.73% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 141,620 135,123 141,599 141,647 139,826 141,019 134,961 3.25%
NOSH 60,008 60,054 60,000 60,020 60,011 60,008 59,982 0.02%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.69% 1.31% 0.63% 3.98% 4.99% 5.37% 5.26% -
ROE 6.46% 3.24% 1.41% 8.42% 10.14% 10.40% 10.44% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 566.91 554.40 529.80 500.06 473.50 455.29 446.47 17.24%
EPS 15.25 7.28 3.32 19.88 23.63 24.44 23.48 -24.98%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 2.36 2.25 2.36 2.36 2.33 2.35 2.25 3.23%
Adjusted Per Share Value based on latest NOSH - 60,092
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 283.38 277.34 264.80 250.02 236.70 227.59 223.08 17.27%
EPS 7.62 3.64 1.66 9.94 11.81 12.22 11.73 -24.97%
DPS 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
NAPS 1.1797 1.1256 1.1795 1.1799 1.1648 1.1747 1.1242 3.26%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.18 2.31 2.34 2.25 2.23 2.42 2.04 -
P/RPS 0.38 0.42 0.44 0.45 0.47 0.53 0.46 -11.94%
P/EPS 14.29 31.73 70.48 11.32 9.44 9.90 8.69 39.27%
EY 7.00 3.15 1.42 8.84 10.59 10.10 11.51 -28.19%
DY 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.92 1.03 0.99 0.95 0.96 1.03 0.91 0.73%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/11/14 19/08/14 28/05/14 18/02/14 25/11/13 19/08/13 20/05/13 -
Price 2.10 2.31 2.42 2.33 2.25 2.49 2.45 -
P/RPS 0.37 0.42 0.46 0.47 0.48 0.55 0.55 -23.20%
P/EPS 13.77 31.73 72.89 11.72 9.52 10.19 10.43 20.32%
EY 7.26 3.15 1.37 8.53 10.50 9.82 9.58 -16.86%
DY 0.00 0.00 0.00 3.22 0.00 0.00 0.00 -
P/NAPS 0.89 1.03 1.03 0.99 0.97 1.06 1.09 -12.62%

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