[BOXPAK] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 35.74%
YoY- 23.73%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 728,846 579,788 615,114 574,240 516,314 487,030 387,842 11.07%
PBT 10,496 1,788 -27,226 -16,792 -18,242 6,956 15,958 -6.73%
Tax -2,914 -2,220 -508 1,370 -1,978 -2,670 -2,780 0.78%
NP 7,582 -432 -27,734 -15,422 -20,220 4,286 13,178 -8.79%
-
NP to SH 7,582 -432 -27,734 -15,422 -20,220 4,286 13,178 -8.79%
-
Tax Rate 27.76% 124.16% - - - 38.38% 17.42% -
Total Cost 721,264 580,220 642,848 589,662 536,534 482,744 374,664 11.52%
-
Net Worth 254,499 241,294 232,891 254,499 279,707 171,680 160,824 7.94%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 254,499 241,294 232,891 254,499 279,707 171,680 160,824 7.94%
NOSH 120,047 120,047 120,047 120,047 120,046 60,028 60,009 12.23%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 1.04% -0.07% -4.51% -2.69% -3.92% 0.88% 3.40% -
ROE 2.98% -0.18% -11.91% -6.06% -7.23% 2.50% 8.19% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 607.13 482.97 512.39 478.35 430.10 811.34 646.31 -1.03%
EPS 6.32 -0.36 -23.10 -12.84 -16.84 7.14 21.96 -18.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.01 1.94 2.12 2.33 2.86 2.68 -3.82%
Adjusted Per Share Value based on latest NOSH - 120,047
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 607.13 482.97 512.39 478.35 430.09 405.70 323.08 11.07%
EPS 6.32 -0.36 -23.10 -12.84 -16.84 3.57 10.98 -8.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.01 1.94 2.12 2.33 1.4301 1.3397 7.94%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.38 1.12 1.08 1.10 1.70 2.45 2.39 -
P/RPS 0.23 0.23 0.21 0.23 0.40 0.30 0.37 -7.61%
P/EPS 21.85 -311.23 -4.67 -8.56 -10.09 34.31 10.88 12.31%
EY 4.58 -0.32 -21.39 -11.68 -9.91 2.91 9.19 -10.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.56 0.56 0.52 0.73 0.86 0.89 -5.09%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 26/08/20 21/08/19 20/08/18 23/08/17 16/08/16 18/08/15 -
Price 1.37 1.08 1.15 1.16 1.60 2.31 2.25 -
P/RPS 0.23 0.22 0.22 0.24 0.37 0.28 0.35 -6.75%
P/EPS 21.69 -300.12 -4.98 -9.03 -9.50 32.35 10.25 13.29%
EY 4.61 -0.33 -20.09 -11.07 -10.53 3.09 9.76 -11.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.54 0.59 0.55 0.69 0.81 0.84 -4.18%

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