[BOXPAK] QoQ Cumulative 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- 12.21%
YoY- -37.13%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 255,146 166,471 79,470 300,137 213,116 136,605 66,951 143.78%
PBT 8,170 2,871 765 14,091 12,662 8,590 4,076 58.90%
Tax -1,305 -685 -267 -2,159 -2,028 -1,257 -555 76.73%
NP 6,865 2,186 498 11,932 10,634 7,333 3,521 56.00%
-
NP to SH 6,865 2,186 498 11,932 10,634 7,333 3,521 56.00%
-
Tax Rate 15.97% 23.86% 34.90% 15.32% 16.02% 14.63% 13.62% -
Total Cost 248,281 164,285 78,972 288,205 202,482 129,272 63,430 148.16%
-
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 4.85% 1.62% 0.35% 8.42% 7.61% 5.20% 2.61% -
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 425.18 277.20 132.45 500.06 355.13 227.64 111.62 143.70%
EPS 11.44 3.64 0.83 19.88 17.72 12.22 5.87 55.96%
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 212.54 138.67 66.20 250.02 177.53 113.79 55.77 143.78%
EPS 5.72 1.82 0.41 9.94 8.86 6.11 2.93 56.13%
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 0.51 0.83 1.77 0.45 0.63 1.06 1.83 -57.30%
P/EPS 19.06 63.46 281.93 11.32 12.58 19.80 34.75 -32.96%
EY 5.25 1.58 0.35 8.84 7.95 5.05 2.88 49.17%
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 0.49 0.83 1.83 0.47 0.63 1.09 2.20 -63.22%
P/EPS 18.36 63.46 291.57 11.72 12.70 20.38 41.74 -42.13%
EY 5.45 1.58 0.34 8.53 7.88 4.91 2.40 72.67%
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