[BOXPAK] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -56.31%
YoY- -3.77%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 730,076 588,496 599,592 553,168 491,476 481,680 384,460 11.26%
PBT 18,492 520 -24,564 -22,196 -20,988 9,424 13,000 6.04%
Tax -3,808 -1,976 -1,252 -1,804 -2,140 -3,928 -2,904 4.61%
NP 14,684 -1,456 -25,816 -24,000 -23,128 5,496 10,096 6.43%
-
NP to SH 14,684 -1,456 -25,816 -24,000 -23,128 5,496 10,096 6.43%
-
Tax Rate 20.59% 380.00% - - - 41.68% 22.34% -
Total Cost 715,392 589,952 625,408 577,168 514,604 476,184 374,364 11.38%
-
Net Worth 253,299 240,094 240,094 249,697 286,909 176,400 156,476 8.35%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 253,299 240,094 240,094 249,697 286,909 176,400 156,476 8.35%
NOSH 120,047 120,047 120,047 120,047 120,046 60,000 59,952 12.25%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 2.01% -0.25% -4.31% -4.34% -4.71% 1.14% 2.63% -
ROE 5.80% -0.61% -10.75% -9.61% -8.06% 3.12% 6.45% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 608.16 490.22 499.46 460.79 409.41 802.80 641.27 -0.87%
EPS 12.24 -1.20 -21.52 -20.00 -19.28 9.16 16.84 -5.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.00 2.00 2.08 2.39 2.94 2.61 -3.47%
Adjusted Per Share Value based on latest NOSH - 120,047
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 608.16 490.22 499.46 460.79 409.40 401.24 320.26 11.26%
EPS 12.24 -1.20 -21.52 -20.00 -19.27 4.58 8.41 6.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.00 2.00 2.08 2.39 1.4694 1.3035 8.35%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.35 0.85 1.08 1.10 1.78 2.58 2.36 -
P/RPS 0.22 0.17 0.22 0.24 0.43 0.32 0.37 -8.29%
P/EPS 11.04 -70.08 -5.02 -5.50 -9.24 28.17 14.01 -3.88%
EY 9.06 -1.43 -19.91 -18.17 -10.82 3.55 7.14 4.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.43 0.54 0.53 0.74 0.88 0.90 -5.51%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 02/06/20 21/05/19 23/05/18 19/05/17 12/05/16 20/05/15 -
Price 1.21 1.36 1.10 1.18 1.73 2.50 2.15 -
P/RPS 0.20 0.28 0.22 0.26 0.42 0.31 0.34 -8.45%
P/EPS 9.89 -112.13 -5.12 -5.90 -8.98 27.29 12.77 -4.16%
EY 10.11 -0.89 -19.55 -16.94 -11.14 3.66 7.83 4.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.68 0.55 0.57 0.72 0.85 0.82 -5.87%

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