[BOXPAK] YoY 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- 15.25%
YoY- 36.03%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 112,396 88,675 76,510 65,338 61,683 50,225 39,691 18.93%
PBT 3,664 5,285 4,071 6,942 5,123 3,654 4,889 -4.69%
Tax -1,344 -615 -770 -822 -624 -429 -349 25.18%
NP 2,320 4,670 3,301 6,120 4,499 3,225 4,540 -10.58%
-
NP to SH 2,320 4,670 3,301 6,120 4,499 3,225 4,540 -10.58%
-
Tax Rate 36.68% 11.64% 18.91% 11.84% 12.18% 11.74% 7.14% -
Total Cost 110,076 84,005 73,209 59,218 57,184 47,000 35,151 20.94%
-
Net Worth 178,646 141,660 139,842 126,641 112,175 102,094 77,468 14.93%
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 178,646 141,660 139,842 126,641 112,175 102,094 77,468 14.93%
NOSH 59,948 60,025 60,018 60,019 59,986 60,055 60,052 -0.02%
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 2.06% 5.27% 4.31% 9.37% 7.29% 6.42% 11.44% -
ROE 1.30% 3.30% 2.36% 4.83% 4.01% 3.16% 5.86% -
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 187.49 147.73 127.48 108.86 102.83 83.63 66.09 18.97%
EPS 3.87 7.78 5.50 10.20 7.50 5.37 7.56 -10.55%
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 93.63 73.87 63.73 54.43 51.38 41.84 33.06 18.93%
EPS 1.93 3.89 2.75 5.10 3.75 2.69 3.78 -10.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4881 1.18 1.1649 1.0549 0.9344 0.8505 0.6453 14.93%
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 1.30 1.48 1.75 1.92 1.10 1.52 1.51 -2.46%
P/EPS 63.05 28.02 40.55 20.50 15.07 23.65 13.23 29.70%
EY 1.59 3.57 2.47 4.88 6.64 4.23 7.56 -22.87%
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 1.56 1.42 1.77 2.00 1.17 1.39 1.39 1.94%
P/EPS 75.45 26.99 40.91 21.38 16.00 21.60 12.17 35.51%
EY 1.33 3.70 2.44 4.68 6.25 4.63 8.22 -26.17%
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