[BOXPAK] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 8.26%
YoY- -28.21%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 123,095 97,806 87,001 69,654 67,273 61,265 45,421 18.05%
PBT 1,122 4,729 2,104 4,514 6,226 4,305 2,777 -14.00%
Tax -353 -664 -417 -702 -916 -439 -505 -5.78%
NP 769 4,065 1,687 3,812 5,310 3,866 2,272 -16.50%
-
NP to SH 769 4,065 1,687 3,812 5,310 3,866 2,272 -16.50%
-
Tax Rate 31.46% 14.04% 19.82% 15.55% 14.71% 10.20% 18.19% -
Total Cost 122,326 93,741 85,314 65,842 61,963 57,399 43,149 18.94%
-
Net Worth 171,823 160,918 135,080 141,074 126,047 105,654 102,509 8.98%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 171,823 160,918 135,080 141,074 126,047 105,654 102,509 8.98%
NOSH 60,078 60,044 60,035 60,031 60,022 60,031 59,947 0.03%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.62% 4.16% 1.94% 5.47% 7.89% 6.31% 5.00% -
ROE 0.45% 2.53% 1.25% 2.70% 4.21% 3.66% 2.22% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 204.89 162.89 144.92 116.03 112.08 102.06 75.77 18.01%
EPS 1.28 6.77 2.81 6.35 8.85 6.44 3.79 -16.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.86 2.68 2.25 2.35 2.10 1.76 1.71 8.94%
Adjusted Per Share Value based on latest NOSH - 60,031
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 102.54 81.47 72.47 58.02 56.04 51.03 37.84 18.05%
EPS 0.64 3.39 1.41 3.18 4.42 3.22 1.89 -16.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4313 1.3405 1.1252 1.1752 1.05 0.8801 0.8539 8.98%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.45 2.39 2.31 2.42 2.00 1.33 1.37 -
P/RPS 1.20 1.47 1.59 2.09 1.78 1.30 1.81 -6.61%
P/EPS 191.41 35.30 82.21 38.11 22.61 20.65 36.15 31.98%
EY 0.52 2.83 1.22 2.62 4.42 4.84 2.77 -24.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.89 1.03 1.03 0.95 0.76 0.80 1.21%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 16/08/16 18/08/15 19/08/14 19/08/13 17/08/12 16/08/11 18/08/10 -
Price 2.31 2.25 2.31 2.49 2.08 1.24 1.35 -
P/RPS 1.13 1.38 1.59 2.15 1.86 1.22 1.78 -7.28%
P/EPS 180.47 33.23 82.21 39.21 23.51 19.25 35.62 31.02%
EY 0.55 3.01 1.22 2.55 4.25 5.19 2.81 -23.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.84 1.03 1.06 0.99 0.70 0.79 0.41%

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