[BOXPAK] YoY TTM 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- -7.69%
YoY- -2.43%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 501,338 380,258 330,002 274,309 258,622 227,715 173,468 19.32%
PBT 7,196 15,646 8,369 20,866 21,439 15,004 13,154 -9.55%
Tax -2,387 -3,400 -1,585 -2,872 -2,996 -1,379 -2,927 -3.33%
NP 4,809 12,246 6,784 17,994 18,443 13,625 10,227 -11.80%
-
NP to SH 4,809 12,246 6,784 17,994 18,443 13,625 10,227 -11.80%
-
Tax Rate 33.17% 21.73% 18.94% 13.76% 13.97% 9.19% 22.25% -
Total Cost 496,529 368,012 323,218 256,315 240,179 214,090 163,241 20.34%
-
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 - - 4,506 6,002 4,202 4,203 4,198 -
Div Payout % - - 66.43% 33.36% 22.79% 30.85% 41.05% -
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 0.96% 3.22% 2.06% 6.56% 7.13% 5.98% 5.90% -
ROE 2.80% 7.61% 5.02% 12.76% 14.63% 12.90% 9.98% -
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 834.48 633.30 549.68 456.94 430.87 379.33 289.37 19.28%
EPS 8.00 20.39 11.30 29.97 30.73 22.70 17.06 -11.84%
DPS 0.00 0.00 7.50 10.00 7.00 7.00 7.00 -
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 417.62 316.76 274.89 228.50 215.43 189.69 144.50 19.32%
EPS 4.01 10.20 5.65 14.99 15.36 11.35 8.52 -11.79%
DPS 0.00 0.00 3.75 5.00 3.50 3.50 3.50 -
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 0.29 0.38 0.42 0.53 0.46 0.35 0.47 -7.72%
P/EPS 30.61 11.72 20.44 8.07 6.51 5.86 8.03 24.95%
EY 3.27 8.53 4.89 12.39 15.36 17.07 12.45 -19.95%
DY 0.00 0.00 3.25 4.13 3.50 5.26 5.11 -
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 0.28 0.36 0.42 0.54 0.48 0.33 0.47 -8.26%
P/EPS 28.86 11.03 20.44 8.31 6.77 5.46 7.91 24.05%
EY 3.47 9.06 4.89 12.04 14.77 18.30 12.64 -19.36%
DY 0.00 0.00 3.25 4.02 3.37 5.65 5.19 -
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