[BOXPAK] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -19.19%
YoY- 21.38%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 501,338 476,049 451,744 403,979 380,258 369,453 352,808 26.42%
PBT 7,196 10,803 11,697 14,025 15,646 13,021 10,536 -22.46%
Tax -2,387 -2,698 -2,442 -4,129 -3,400 -3,153 -2,694 -7.75%
NP 4,809 8,105 9,255 9,896 12,246 9,868 7,842 -27.84%
-
NP to SH 4,809 8,105 9,255 9,896 12,246 9,868 7,842 -27.84%
-
Tax Rate 33.17% 24.97% 20.88% 29.44% 21.73% 24.21% 25.57% -
Total Cost 496,529 467,944 442,489 394,083 368,012 359,585 344,966 27.50%
-
Net Worth 171,823 176,400 175,982 178,646 160,918 156,476 149,696 9.63%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 171,823 176,400 175,982 178,646 160,918 156,476 149,696 9.63%
NOSH 60,078 60,000 59,655 59,948 60,044 59,952 59,878 0.22%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 0.96% 1.70% 2.05% 2.45% 3.22% 2.67% 2.22% -
ROE 2.80% 4.59% 5.26% 5.54% 7.61% 6.31% 5.24% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 834.48 793.42 757.26 673.88 633.30 616.24 589.20 26.14%
EPS 8.00 13.51 15.51 16.51 20.39 16.46 13.10 -28.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.86 2.94 2.95 2.98 2.68 2.61 2.50 9.39%
Adjusted Per Share Value based on latest NOSH - 59,948
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 417.62 396.55 376.31 336.52 316.76 307.76 293.89 26.42%
EPS 4.01 6.75 7.71 8.24 10.20 8.22 6.53 -27.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4313 1.4694 1.4659 1.4881 1.3405 1.3035 1.247 9.63%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.45 2.58 2.84 2.44 2.39 2.36 2.10 -
P/RPS 0.29 0.33 0.38 0.36 0.38 0.38 0.36 -13.43%
P/EPS 30.61 19.10 18.31 14.78 11.72 14.34 16.03 53.97%
EY 3.27 5.24 5.46 6.77 8.53 6.97 6.24 -35.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.88 0.96 0.82 0.89 0.90 0.84 1.58%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 16/08/16 12/05/16 22/02/16 17/11/15 18/08/15 20/05/15 24/02/15 -
Price 2.31 2.50 2.84 2.92 2.25 2.15 2.30 -
P/RPS 0.28 0.32 0.38 0.43 0.36 0.35 0.39 -19.83%
P/EPS 28.86 18.51 18.31 17.69 11.03 13.06 17.56 39.30%
EY 3.47 5.40 5.46 5.65 9.06 7.66 5.69 -28.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.85 0.96 0.98 0.84 0.82 0.92 -8.14%

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