[BOXPAK] YoY Annualized Quarter 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- 28.58%
YoY- 406.83%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 553,168 491,476 481,680 384,460 317,880 267,804 237,428 15.13%
PBT -22,196 -20,988 9,424 13,000 3,060 16,304 17,344 -
Tax -1,804 -2,140 -3,928 -2,904 -1,068 -2,220 -3,124 -8.74%
NP -24,000 -23,128 5,496 10,096 1,992 14,084 14,220 -
-
NP to SH -24,000 -23,128 5,496 10,096 1,992 14,084 14,220 -
-
Tax Rate - - 41.68% 22.34% 34.90% 13.62% 18.01% -
Total Cost 577,168 514,604 476,184 374,364 315,888 253,720 223,208 17.14%
-
Net Worth 249,697 286,909 176,400 156,476 141,599 134,961 118,766 13.17%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 249,697 286,909 176,400 156,476 141,599 134,961 118,766 13.17%
NOSH 120,047 120,046 60,000 59,952 60,000 59,982 59,983 12.25%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -4.34% -4.71% 1.14% 2.63% 0.63% 5.26% 5.99% -
ROE -9.61% -8.06% 3.12% 6.45% 1.41% 10.44% 11.97% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 460.79 409.41 802.80 641.27 529.80 446.47 395.83 2.56%
EPS -20.00 -19.28 9.16 16.84 3.32 23.48 23.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.39 2.94 2.61 2.36 2.25 1.98 0.82%
Adjusted Per Share Value based on latest NOSH - 59,952
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 460.79 409.40 401.24 320.26 264.80 223.08 197.78 15.13%
EPS -20.00 -19.27 4.58 8.41 1.66 11.73 11.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.39 1.4694 1.3035 1.1795 1.1242 0.9893 13.17%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.10 1.78 2.58 2.36 2.34 2.04 2.18 -
P/RPS 0.24 0.43 0.32 0.37 0.44 0.46 0.55 -12.90%
P/EPS -5.50 -9.24 28.17 14.01 70.48 8.69 9.20 -
EY -18.17 -10.82 3.55 7.14 1.42 11.51 10.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.74 0.88 0.90 0.99 0.91 1.10 -11.45%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 19/05/17 12/05/16 20/05/15 28/05/14 20/05/13 17/05/12 -
Price 1.18 1.73 2.50 2.15 2.42 2.45 1.92 -
P/RPS 0.26 0.42 0.31 0.34 0.46 0.55 0.49 -10.01%
P/EPS -5.90 -8.98 27.29 12.77 72.89 10.43 8.10 -
EY -16.94 -11.14 3.66 7.83 1.37 9.58 12.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.72 0.85 0.82 1.03 1.09 0.97 -8.47%

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