[BOXPAK] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
15-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 20.05%
YoY- -41.66%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 515,354 503,161 500,712 512,644 501,338 476,049 451,744 9.18%
PBT -12,067 -7,073 530 4,220 7,196 10,803 11,697 -
Tax -1,037 -936 -1,383 1,553 -2,387 -2,698 -2,442 -43.53%
NP -13,104 -8,009 -853 5,773 4,809 8,105 9,255 -
-
NP to SH -13,104 -8,009 -853 5,773 4,809 8,105 9,255 -
-
Tax Rate - - 260.94% -36.80% 33.17% 24.97% 20.88% -
Total Cost 528,458 511,170 501,565 506,871 496,529 467,944 442,489 12.57%
-
Net Worth 279,707 286,909 181,857 178,868 171,823 176,400 175,982 36.23%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 279,707 286,909 181,857 178,868 171,823 176,400 175,982 36.23%
NOSH 120,046 120,046 60,019 60,023 60,078 60,000 59,655 59.46%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -2.54% -1.59% -0.17% 1.13% 0.96% 1.70% 2.05% -
ROE -4.68% -2.79% -0.47% 3.23% 2.80% 4.59% 5.26% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 429.30 419.14 834.25 854.08 834.48 793.42 757.26 -31.52%
EPS -10.92 -6.67 -1.42 9.62 8.00 13.51 15.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.39 3.03 2.98 2.86 2.94 2.95 -14.56%
Adjusted Per Share Value based on latest NOSH - 60,023
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 429.29 419.14 417.10 427.04 417.62 396.55 376.31 9.18%
EPS -10.92 -6.67 -0.71 4.81 4.01 6.75 7.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.39 1.5149 1.49 1.4313 1.4694 1.4659 36.23%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.70 1.78 2.10 2.04 2.45 2.58 2.84 -
P/RPS 0.40 0.42 0.25 0.24 0.29 0.33 0.38 3.48%
P/EPS -15.57 -26.68 -147.76 21.21 30.61 19.10 18.31 -
EY -6.42 -3.75 -0.68 4.71 3.27 5.24 5.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.69 0.68 0.86 0.88 0.96 -16.70%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 19/05/17 22/02/17 15/11/16 16/08/16 12/05/16 22/02/16 -
Price 1.60 1.73 1.93 2.03 2.31 2.50 2.84 -
P/RPS 0.37 0.41 0.23 0.24 0.28 0.32 0.38 -1.76%
P/EPS -14.66 -25.93 -135.80 21.11 28.86 18.51 18.31 -
EY -6.82 -3.86 -0.74 4.74 3.47 5.40 5.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 0.64 0.68 0.81 0.85 0.96 -19.77%

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