[BOXPAK] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -15.67%
YoY- -24.37%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 512,644 403,979 342,167 285,481 262,277 239,173 184,002 18.60%
PBT 4,220 14,025 9,583 17,995 23,258 16,473 11,919 -15.87%
Tax 1,553 -4,129 -1,430 -2,820 -3,194 -1,574 -3,007 -
NP 5,773 9,896 8,153 15,175 20,064 14,899 8,912 -6.97%
-
NP to SH 5,773 9,896 8,153 15,175 20,064 14,899 8,912 -6.97%
-
Tax Rate -36.80% 29.44% 14.92% 15.67% 13.73% 9.56% 25.23% -
Total Cost 506,871 394,083 334,014 270,306 242,213 224,274 175,090 19.36%
-
Net Worth 178,868 178,646 141,660 139,842 126,641 112,175 102,094 9.78%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 4,506 6,002 4,202 4,203 4,198 -
Div Payout % - - 55.28% 39.56% 20.95% 28.21% 47.11% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 178,868 178,646 141,660 139,842 126,641 112,175 102,094 9.78%
NOSH 60,023 59,948 60,025 60,018 60,019 59,986 60,055 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.13% 2.45% 2.38% 5.32% 7.65% 6.23% 4.84% -
ROE 3.23% 5.54% 5.76% 10.85% 15.84% 13.28% 8.73% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 854.08 673.88 570.03 475.66 436.99 398.71 306.38 18.61%
EPS 9.62 16.51 13.58 25.28 33.43 24.84 14.84 -6.96%
DPS 0.00 0.00 7.50 10.00 7.00 7.00 7.00 -
NAPS 2.98 2.98 2.36 2.33 2.11 1.87 1.70 9.79%
Adjusted Per Share Value based on latest NOSH - 60,018
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 427.04 336.52 285.03 237.81 218.48 199.23 153.27 18.60%
EPS 4.81 8.24 6.79 12.64 16.71 12.41 7.42 -6.96%
DPS 0.00 0.00 3.75 5.00 3.50 3.50 3.50 -
NAPS 1.49 1.4881 1.18 1.1649 1.0549 0.9344 0.8505 9.78%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.04 2.44 2.18 2.23 2.09 1.13 1.27 -
P/RPS 0.24 0.36 0.38 0.47 0.48 0.28 0.41 -8.53%
P/EPS 21.21 14.78 16.05 8.82 6.25 4.55 8.56 16.31%
EY 4.71 6.77 6.23 11.34 15.99 21.98 11.68 -14.03%
DY 0.00 0.00 3.44 4.48 3.35 6.19 5.51 -
P/NAPS 0.68 0.82 0.92 0.96 0.99 0.60 0.75 -1.61%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 15/11/16 17/11/15 17/11/14 25/11/13 19/11/12 17/11/11 23/11/10 -
Price 2.03 2.92 2.10 2.25 2.18 1.20 1.16 -
P/RPS 0.24 0.43 0.37 0.47 0.50 0.30 0.38 -7.36%
P/EPS 21.11 17.69 15.46 8.90 6.52 4.83 7.82 17.98%
EY 4.74 5.65 6.47 11.24 15.33 20.70 12.79 -15.23%
DY 0.00 0.00 3.57 4.44 3.21 5.83 6.03 -
P/NAPS 0.68 0.98 0.89 0.97 1.03 0.64 0.68 0.00%

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