[BOXPAK] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 69.04%
YoY- 44.81%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 306,317 255,146 213,116 191,968 178,389 134,728 108,910 18.79%
PBT 11,643 8,170 12,662 17,504 11,814 7,003 10,083 2.42%
Tax -2,234 -1,305 -2,028 -2,520 -1,467 -1,210 -785 19.03%
NP 9,409 6,865 10,634 14,984 10,347 5,793 9,298 0.19%
-
NP to SH 9,409 6,865 10,634 14,984 10,347 5,793 9,298 0.19%
-
Tax Rate 19.19% 15.97% 16.02% 14.40% 12.42% 17.28% 7.79% -
Total Cost 296,908 248,281 202,482 176,984 168,042 128,935 99,612 19.95%
-
Net Worth 178,819 141,620 139,826 126,667 112,232 102,052 77,433 14.96%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 178,819 141,620 139,826 126,667 112,232 102,052 77,433 14.96%
NOSH 60,006 60,008 60,011 60,032 60,017 60,031 60,025 -0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.07% 2.69% 4.99% 7.81% 5.80% 4.30% 8.54% -
ROE 5.26% 4.85% 7.61% 11.83% 9.22% 5.68% 12.01% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 510.47 425.18 355.13 319.78 297.23 224.43 181.44 18.80%
EPS 15.68 11.44 17.72 24.96 17.24 9.65 15.49 0.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 2.36 2.33 2.11 1.87 1.70 1.29 14.96%
Adjusted Per Share Value based on latest NOSH - 60,019
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 255.16 212.54 177.53 159.91 148.60 112.23 90.72 18.80%
EPS 7.84 5.72 8.86 12.48 8.62 4.83 7.75 0.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4896 1.1797 1.1648 1.0552 0.9349 0.8501 0.645 14.96%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.44 2.18 2.23 2.09 1.13 1.27 1.00 -
P/RPS 0.48 0.51 0.63 0.65 0.38 0.57 0.55 -2.24%
P/EPS 15.56 19.06 12.58 8.37 6.55 13.16 6.46 15.77%
EY 6.43 5.25 7.95 11.94 15.26 7.60 15.49 -13.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.92 0.96 0.99 0.60 0.75 0.78 0.83%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 17/11/14 25/11/13 19/11/12 17/11/11 23/11/10 18/11/09 -
Price 2.92 2.10 2.25 2.18 1.20 1.16 0.92 -
P/RPS 0.57 0.49 0.63 0.68 0.40 0.52 0.51 1.87%
P/EPS 18.62 18.36 12.70 8.73 6.96 12.02 5.94 20.96%
EY 5.37 5.45 7.88 11.45 14.37 8.32 16.84 -17.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.89 0.97 1.03 0.64 0.68 0.71 5.51%

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