[BOXPAK] YoY Quarter Result on 31-Dec-2022 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -32.44%
YoY- 98.5%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 166,517 189,704 189,834 187,148 170,100 172,601 150,350 1.71%
PBT 1,789 -371 -117,898 7,283 4,366 -6,052 -2,184 -
Tax -458 -1,401 -285 -1,432 -1,454 -2,314 1,367 -
NP 1,331 -1,772 -118,183 5,851 2,912 -8,366 -817 -
-
NP to SH 1,331 -1,772 -118,183 5,851 2,912 -8,366 -817 -
-
Tax Rate 25.60% - - 19.66% 33.30% - - -
Total Cost 165,186 191,476 308,017 181,297 167,188 180,967 151,167 1.48%
-
Net Worth 109,242 120,047 128,450 243,695 236,492 249,697 264,101 -13.67%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 109,242 120,047 128,450 243,695 236,492 249,697 264,101 -13.67%
NOSH 120,047 120,047 120,047 120,047 120,047 120,047 120,046 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 0.80% -0.93% -62.26% 3.13% 1.71% -4.85% -0.54% -
ROE 1.22% -1.48% -92.01% 2.40% 1.23% -3.35% -0.31% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 138.71 158.02 158.13 155.90 141.69 143.78 125.24 1.71%
EPS 1.11 -1.48 -98.45 4.87 2.43 -6.97 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 1.00 1.07 2.03 1.97 2.08 2.20 -13.67%
Adjusted Per Share Value based on latest NOSH - 120,047
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 138.71 158.02 158.13 155.90 141.69 143.78 125.24 1.71%
EPS 1.11 -1.48 -98.45 4.87 2.43 -6.97 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 1.00 1.07 2.03 1.97 2.08 2.20 -13.67%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.895 0.87 1.27 1.34 1.16 1.00 1.25 -
P/RPS 0.65 0.55 0.80 0.86 0.82 0.70 1.00 -6.92%
P/EPS 80.72 -58.94 -1.29 27.49 47.82 -14.35 -183.67 -
EY 1.24 -1.70 -77.52 3.64 2.09 -6.97 -0.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.87 1.19 0.66 0.59 0.48 0.57 9.44%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 23/02/23 23/02/22 24/02/21 26/02/20 20/02/19 21/02/18 -
Price 0.815 0.865 1.20 1.50 1.15 1.34 1.22 -
P/RPS 0.59 0.55 0.76 0.96 0.81 0.93 0.97 -7.94%
P/EPS 73.51 -58.60 -1.22 30.78 47.41 -19.23 -179.26 -
EY 1.36 -1.71 -82.04 3.25 2.11 -5.20 -0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.87 1.12 0.74 0.58 0.64 0.55 8.55%

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