[BOXPAK] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 25.84%
YoY- 10.76%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 451,744 403,979 380,258 369,453 352,808 342,167 330,002 23.21%
PBT 11,697 14,025 15,646 13,021 10,536 9,583 8,369 24.93%
Tax -2,442 -4,129 -3,400 -3,153 -2,694 -1,430 -1,585 33.29%
NP 9,255 9,896 12,246 9,868 7,842 8,153 6,784 22.93%
-
NP to SH 9,255 9,896 12,246 9,868 7,842 8,153 6,784 22.93%
-
Tax Rate 20.88% 29.44% 21.73% 24.21% 25.57% 14.92% 18.94% -
Total Cost 442,489 394,083 368,012 359,585 344,966 334,014 323,218 23.22%
-
Net Worth 175,982 178,646 160,918 156,476 149,696 141,660 135,080 19.22%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - 4,506 4,506 -
Div Payout % - - - - - 55.28% 66.43% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 175,982 178,646 160,918 156,476 149,696 141,660 135,080 19.22%
NOSH 59,655 59,948 60,044 59,952 59,878 60,025 60,035 -0.42%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.05% 2.45% 3.22% 2.67% 2.22% 2.38% 2.06% -
ROE 5.26% 5.54% 7.61% 6.31% 5.24% 5.76% 5.02% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 757.26 673.88 633.30 616.24 589.20 570.03 549.68 23.73%
EPS 15.51 16.51 20.39 16.46 13.10 13.58 11.30 23.43%
DPS 0.00 0.00 0.00 0.00 0.00 7.50 7.50 -
NAPS 2.95 2.98 2.68 2.61 2.50 2.36 2.25 19.73%
Adjusted Per Share Value based on latest NOSH - 59,952
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 376.31 336.52 316.76 307.76 293.89 285.03 274.89 23.21%
EPS 7.71 8.24 10.20 8.22 6.53 6.79 5.65 22.95%
DPS 0.00 0.00 0.00 0.00 0.00 3.75 3.75 -
NAPS 1.4659 1.4881 1.3405 1.3035 1.247 1.18 1.1252 19.22%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.84 2.44 2.39 2.36 2.10 2.18 2.31 -
P/RPS 0.38 0.36 0.38 0.38 0.36 0.38 0.42 -6.43%
P/EPS 18.31 14.78 11.72 14.34 16.03 16.05 20.44 -7.05%
EY 5.46 6.77 8.53 6.97 6.24 6.23 4.89 7.60%
DY 0.00 0.00 0.00 0.00 0.00 3.44 3.25 -
P/NAPS 0.96 0.82 0.89 0.90 0.84 0.92 1.03 -4.57%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 17/11/15 18/08/15 20/05/15 24/02/15 17/11/14 19/08/14 -
Price 2.84 2.92 2.25 2.15 2.30 2.10 2.31 -
P/RPS 0.38 0.43 0.36 0.35 0.39 0.37 0.42 -6.43%
P/EPS 18.31 17.69 11.03 13.06 17.56 15.46 20.44 -7.05%
EY 5.46 5.65 9.06 7.66 5.69 6.47 4.89 7.60%
DY 0.00 0.00 0.00 0.00 0.00 3.57 3.25 -
P/NAPS 0.96 0.98 0.84 0.82 0.92 0.89 1.03 -4.57%

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