[BOXPAK] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -3.81%
YoY- -34.28%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 403,979 380,258 369,453 352,808 342,167 330,002 312,655 18.61%
PBT 14,025 15,646 13,021 10,536 9,583 8,369 10,779 19.16%
Tax -4,129 -3,400 -3,153 -2,694 -1,430 -1,585 -1,870 69.48%
NP 9,896 12,246 9,868 7,842 8,153 6,784 8,909 7.24%
-
NP to SH 9,896 12,246 9,868 7,842 8,153 6,784 8,909 7.24%
-
Tax Rate 29.44% 21.73% 24.21% 25.57% 14.92% 18.94% 17.35% -
Total Cost 394,083 368,012 359,585 344,966 334,014 323,218 303,746 18.93%
-
Net Worth 178,646 160,918 156,476 149,696 141,660 135,080 141,599 16.74%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - 4,506 4,506 4,506 -
Div Payout % - - - - 55.28% 66.43% 50.59% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 178,646 160,918 156,476 149,696 141,660 135,080 141,599 16.74%
NOSH 59,948 60,044 59,952 59,878 60,025 60,035 60,000 -0.05%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.45% 3.22% 2.67% 2.22% 2.38% 2.06% 2.85% -
ROE 5.54% 7.61% 6.31% 5.24% 5.76% 5.02% 6.29% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 673.88 633.30 616.24 589.20 570.03 549.68 521.09 18.68%
EPS 16.51 20.39 16.46 13.10 13.58 11.30 14.85 7.31%
DPS 0.00 0.00 0.00 0.00 7.50 7.50 7.50 -
NAPS 2.98 2.68 2.61 2.50 2.36 2.25 2.36 16.80%
Adjusted Per Share Value based on latest NOSH - 59,878
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 336.52 316.76 307.76 293.89 285.03 274.89 260.44 18.61%
EPS 8.24 10.20 8.22 6.53 6.79 5.65 7.42 7.23%
DPS 0.00 0.00 0.00 0.00 3.75 3.75 3.75 -
NAPS 1.4881 1.3405 1.3035 1.247 1.18 1.1252 1.1795 16.74%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.44 2.39 2.36 2.10 2.18 2.31 2.34 -
P/RPS 0.36 0.38 0.38 0.36 0.38 0.42 0.45 -13.81%
P/EPS 14.78 11.72 14.34 16.03 16.05 20.44 15.76 -4.18%
EY 6.77 8.53 6.97 6.24 6.23 4.89 6.35 4.35%
DY 0.00 0.00 0.00 0.00 3.44 3.25 3.21 -
P/NAPS 0.82 0.89 0.90 0.84 0.92 1.03 0.99 -11.79%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 18/08/15 20/05/15 24/02/15 17/11/14 19/08/14 28/05/14 -
Price 2.92 2.25 2.15 2.30 2.10 2.31 2.42 -
P/RPS 0.43 0.36 0.35 0.39 0.37 0.42 0.46 -4.39%
P/EPS 17.69 11.03 13.06 17.56 15.46 20.44 16.30 5.60%
EY 5.65 9.06 7.66 5.69 6.47 4.89 6.14 -5.38%
DY 0.00 0.00 0.00 0.00 3.57 3.25 3.10 -
P/NAPS 0.98 0.84 0.82 0.92 0.89 1.03 1.03 -3.26%

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