[BOXPAK] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
17-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 20.18%
YoY- -46.27%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 380,258 369,453 352,808 342,167 330,002 312,655 300,136 17.13%
PBT 15,646 13,021 10,536 9,583 8,369 10,779 14,090 7.25%
Tax -3,400 -3,153 -2,694 -1,430 -1,585 -1,870 -2,158 35.51%
NP 12,246 9,868 7,842 8,153 6,784 8,909 11,932 1.75%
-
NP to SH 12,246 9,868 7,842 8,153 6,784 8,909 11,932 1.75%
-
Tax Rate 21.73% 24.21% 25.57% 14.92% 18.94% 17.35% 15.32% -
Total Cost 368,012 359,585 344,966 334,014 323,218 303,746 288,204 17.75%
-
Net Worth 160,918 156,476 149,696 141,660 135,080 141,599 141,818 8.81%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - 4,506 4,506 4,506 4,506 -
Div Payout % - - - 55.28% 66.43% 50.59% 37.77% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 160,918 156,476 149,696 141,660 135,080 141,599 141,818 8.81%
NOSH 60,044 59,952 59,878 60,025 60,035 60,000 60,092 -0.05%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.22% 2.67% 2.22% 2.38% 2.06% 2.85% 3.98% -
ROE 7.61% 6.31% 5.24% 5.76% 5.02% 6.29% 8.41% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 633.30 616.24 589.20 570.03 549.68 521.09 499.46 17.20%
EPS 20.39 16.46 13.10 13.58 11.30 14.85 19.86 1.77%
DPS 0.00 0.00 0.00 7.50 7.50 7.50 7.50 -
NAPS 2.68 2.61 2.50 2.36 2.25 2.36 2.36 8.87%
Adjusted Per Share Value based on latest NOSH - 60,025
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 316.76 307.76 293.89 285.03 274.89 260.44 250.02 17.13%
EPS 10.20 8.22 6.53 6.79 5.65 7.42 9.94 1.74%
DPS 0.00 0.00 0.00 3.75 3.75 3.75 3.75 -
NAPS 1.3405 1.3035 1.247 1.18 1.1252 1.1795 1.1814 8.81%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.39 2.36 2.10 2.18 2.31 2.34 2.25 -
P/RPS 0.38 0.38 0.36 0.38 0.42 0.45 0.45 -10.68%
P/EPS 11.72 14.34 16.03 16.05 20.44 15.76 11.33 2.28%
EY 8.53 6.97 6.24 6.23 4.89 6.35 8.82 -2.21%
DY 0.00 0.00 0.00 3.44 3.25 3.21 3.33 -
P/NAPS 0.89 0.90 0.84 0.92 1.03 0.99 0.95 -4.26%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 18/08/15 20/05/15 24/02/15 17/11/14 19/08/14 28/05/14 18/02/14 -
Price 2.25 2.15 2.30 2.10 2.31 2.42 2.33 -
P/RPS 0.36 0.35 0.39 0.37 0.42 0.46 0.47 -16.32%
P/EPS 11.03 13.06 17.56 15.46 20.44 16.30 11.73 -4.02%
EY 9.06 7.66 5.69 6.47 4.89 6.14 8.52 4.19%
DY 0.00 0.00 0.00 3.57 3.25 3.10 3.22 -
P/NAPS 0.84 0.82 0.92 0.89 1.03 1.03 0.99 -10.40%

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