[BOXPAK] YoY Annualized Quarter 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- -25.79%
YoY- -0.96%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 481,680 384,460 317,880 267,804 237,428 221,764 156,324 20.60%
PBT 9,424 13,000 3,060 16,304 17,344 9,544 2,284 26.61%
Tax -3,928 -2,904 -1,068 -2,220 -3,124 -1,616 -1,100 23.60%
NP 5,496 10,096 1,992 14,084 14,220 7,928 1,184 29.12%
-
NP to SH 5,496 10,096 1,992 14,084 14,220 7,928 1,184 29.12%
-
Tax Rate 41.68% 22.34% 34.90% 13.62% 18.01% 16.93% 48.16% -
Total Cost 476,184 374,364 315,888 253,720 223,208 213,836 155,140 20.53%
-
Net Worth 176,400 156,476 141,599 134,961 118,766 104,505 104,506 9.10%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 176,400 156,476 141,599 134,961 118,766 104,505 104,506 9.10%
NOSH 60,000 59,952 60,000 59,982 59,983 60,060 60,408 -0.11%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.14% 2.63% 0.63% 5.26% 5.99% 3.57% 0.76% -
ROE 3.12% 6.45% 1.41% 10.44% 11.97% 7.59% 1.13% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 802.80 641.27 529.80 446.47 395.83 369.23 258.78 20.74%
EPS 9.16 16.84 3.32 23.48 23.68 13.20 1.96 29.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.61 2.36 2.25 1.98 1.74 1.73 9.23%
Adjusted Per Share Value based on latest NOSH - 59,982
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 401.24 320.26 264.80 223.08 197.78 184.73 130.22 20.60%
EPS 4.58 8.41 1.66 11.73 11.85 6.60 0.99 29.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4694 1.3035 1.1795 1.1242 0.9893 0.8705 0.8705 9.10%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.58 2.36 2.34 2.04 2.18 1.46 1.49 -
P/RPS 0.32 0.37 0.44 0.46 0.55 0.40 0.58 -9.42%
P/EPS 28.17 14.01 70.48 8.69 9.20 11.06 76.02 -15.23%
EY 3.55 7.14 1.42 11.51 10.87 9.04 1.32 17.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.90 0.99 0.91 1.10 0.84 0.86 0.38%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 12/05/16 20/05/15 28/05/14 20/05/13 17/05/12 19/05/11 19/05/10 -
Price 2.50 2.15 2.42 2.45 1.92 1.33 1.50 -
P/RPS 0.31 0.34 0.46 0.55 0.49 0.36 0.58 -9.90%
P/EPS 27.29 12.77 72.89 10.43 8.10 10.08 76.53 -15.77%
EY 3.66 7.83 1.37 9.58 12.35 9.92 1.31 18.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.82 1.03 1.09 0.97 0.76 0.87 -0.38%

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