[BOXPAK] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -0.17%
YoY- 14.67%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 300,136 285,481 274,309 271,928 264,334 262,277 258,622 10.40%
PBT 14,090 17,995 20,866 22,578 22,838 23,258 21,439 -24.35%
Tax -2,158 -2,820 -2,872 -3,086 -3,312 -3,194 -2,996 -19.59%
NP 11,932 15,175 17,994 19,492 19,526 20,064 18,443 -25.13%
-
NP to SH 11,932 15,175 17,994 19,492 19,526 20,064 18,443 -25.13%
-
Tax Rate 15.32% 15.67% 13.76% 13.67% 14.50% 13.73% 13.97% -
Total Cost 288,204 270,306 256,315 252,436 244,808 242,213 240,179 12.88%
-
Net Worth 141,818 139,842 141,074 134,961 120,059 126,641 126,047 8.15%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,506 6,002 6,002 6,002 6,002 4,202 4,202 4.75%
Div Payout % 37.77% 39.56% 33.36% 30.80% 30.74% 20.95% 22.79% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 141,818 139,842 141,074 134,961 120,059 126,641 126,047 8.15%
NOSH 60,092 60,018 60,031 59,982 60,029 60,019 60,022 0.07%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.98% 5.32% 6.56% 7.17% 7.39% 7.65% 7.13% -
ROE 8.41% 10.85% 12.76% 14.44% 16.26% 15.84% 14.63% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 499.46 475.66 456.94 453.34 440.34 436.99 430.87 10.31%
EPS 19.86 25.28 29.97 32.50 32.53 33.43 30.73 -25.19%
DPS 7.50 10.00 10.00 10.00 10.00 7.00 7.00 4.69%
NAPS 2.36 2.33 2.35 2.25 2.00 2.11 2.10 8.06%
Adjusted Per Share Value based on latest NOSH - 59,982
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 250.02 237.81 228.50 226.52 220.19 218.48 215.43 10.40%
EPS 9.94 12.64 14.99 16.24 16.27 16.71 15.36 -25.12%
DPS 3.75 5.00 5.00 5.00 5.00 3.50 3.50 4.69%
NAPS 1.1814 1.1649 1.1752 1.1242 1.0001 1.0549 1.05 8.15%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.25 2.23 2.42 2.04 2.12 2.09 2.00 -
P/RPS 0.45 0.47 0.53 0.45 0.48 0.48 0.46 -1.45%
P/EPS 11.33 8.82 8.07 6.28 6.52 6.25 6.51 44.54%
EY 8.82 11.34 12.39 15.93 15.34 15.99 15.36 -30.84%
DY 3.33 4.48 4.13 4.90 4.72 3.35 3.50 -3.25%
P/NAPS 0.95 0.96 1.03 0.91 1.06 0.99 0.95 0.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 25/11/13 19/08/13 20/05/13 18/02/13 19/11/12 17/08/12 -
Price 2.33 2.25 2.49 2.45 2.06 2.18 2.08 -
P/RPS 0.47 0.47 0.54 0.54 0.47 0.50 0.48 -1.38%
P/EPS 11.73 8.90 8.31 7.54 6.33 6.52 6.77 44.11%
EY 8.52 11.24 12.04 13.26 15.79 15.33 14.77 -30.63%
DY 3.22 4.44 4.02 4.08 4.85 3.21 3.37 -2.98%
P/NAPS 0.99 0.97 1.06 1.09 1.03 1.03 0.99 0.00%

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