[BOXPAK] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
18-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 24.1%
YoY- 80.51%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 476,049 451,744 403,979 380,258 369,453 352,808 342,167 24.60%
PBT 10,803 11,697 14,025 15,646 13,021 10,536 9,583 8.30%
Tax -2,698 -2,442 -4,129 -3,400 -3,153 -2,694 -1,430 52.62%
NP 8,105 9,255 9,896 12,246 9,868 7,842 8,153 -0.39%
-
NP to SH 8,105 9,255 9,896 12,246 9,868 7,842 8,153 -0.39%
-
Tax Rate 24.97% 20.88% 29.44% 21.73% 24.21% 25.57% 14.92% -
Total Cost 467,944 442,489 394,083 368,012 359,585 344,966 334,014 25.17%
-
Net Worth 176,400 175,982 178,646 160,918 156,476 149,696 141,660 15.72%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - 4,506 -
Div Payout % - - - - - - 55.28% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 176,400 175,982 178,646 160,918 156,476 149,696 141,660 15.72%
NOSH 60,000 59,655 59,948 60,044 59,952 59,878 60,025 -0.02%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.70% 2.05% 2.45% 3.22% 2.67% 2.22% 2.38% -
ROE 4.59% 5.26% 5.54% 7.61% 6.31% 5.24% 5.76% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 793.42 757.26 673.88 633.30 616.24 589.20 570.03 24.63%
EPS 13.51 15.51 16.51 20.39 16.46 13.10 13.58 -0.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.50 -
NAPS 2.94 2.95 2.98 2.68 2.61 2.50 2.36 15.76%
Adjusted Per Share Value based on latest NOSH - 60,044
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 396.55 376.31 336.52 316.76 307.76 293.89 285.03 24.59%
EPS 6.75 7.71 8.24 10.20 8.22 6.53 6.79 -0.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.75 -
NAPS 1.4694 1.4659 1.4881 1.3405 1.3035 1.247 1.18 15.73%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.58 2.84 2.44 2.39 2.36 2.10 2.18 -
P/RPS 0.33 0.38 0.36 0.38 0.38 0.36 0.38 -8.96%
P/EPS 19.10 18.31 14.78 11.72 14.34 16.03 16.05 12.28%
EY 5.24 5.46 6.77 8.53 6.97 6.24 6.23 -10.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.44 -
P/NAPS 0.88 0.96 0.82 0.89 0.90 0.84 0.92 -2.91%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 12/05/16 22/02/16 17/11/15 18/08/15 20/05/15 24/02/15 17/11/14 -
Price 2.50 2.84 2.92 2.25 2.15 2.30 2.10 -
P/RPS 0.32 0.38 0.43 0.36 0.35 0.39 0.37 -9.21%
P/EPS 18.51 18.31 17.69 11.03 13.06 17.56 15.46 12.74%
EY 5.40 5.46 5.65 9.06 7.66 5.69 6.47 -11.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.85 0.96 0.98 0.84 0.82 0.92 0.89 -3.01%

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