[BOXPAK] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -19.19%
YoY- 21.38%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 605,112 535,897 512,644 403,979 342,167 285,481 262,277 14.94%
PBT -9,544 -16,942 4,220 14,025 9,583 17,995 23,258 -
Tax 2,211 -3,873 1,553 -4,129 -1,430 -2,820 -3,194 -
NP -7,333 -20,815 5,773 9,896 8,153 15,175 20,064 -
-
NP to SH -7,333 -20,815 5,773 9,896 8,153 15,175 20,064 -
-
Tax Rate - - -36.80% 29.44% 14.92% 15.67% 13.73% -
Total Cost 612,445 556,712 506,871 394,083 334,014 270,306 242,213 16.71%
-
Net Worth 258,101 272,504 178,868 178,646 141,660 139,842 126,641 12.59%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - 4,506 6,002 4,202 -
Div Payout % - - - - 55.28% 39.56% 20.95% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 258,101 272,504 178,868 178,646 141,660 139,842 126,641 12.59%
NOSH 120,047 120,046 60,023 59,948 60,025 60,018 60,019 12.24%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -1.21% -3.88% 1.13% 2.45% 2.38% 5.32% 7.65% -
ROE -2.84% -7.64% 3.23% 5.54% 5.76% 10.85% 15.84% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 504.06 446.41 854.08 673.88 570.03 475.66 436.99 2.40%
EPS -6.11 -17.34 9.62 16.51 13.58 25.28 33.43 -
DPS 0.00 0.00 0.00 0.00 7.50 10.00 7.00 -
NAPS 2.15 2.27 2.98 2.98 2.36 2.33 2.11 0.31%
Adjusted Per Share Value based on latest NOSH - 59,948
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 504.06 446.41 427.04 336.52 285.03 237.81 218.48 14.94%
EPS -6.11 -17.34 4.81 8.24 6.79 12.64 16.71 -
DPS 0.00 0.00 0.00 0.00 3.75 5.00 3.50 -
NAPS 2.15 2.27 1.49 1.4881 1.18 1.1649 1.0549 12.59%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.03 1.47 2.04 2.44 2.18 2.23 2.09 -
P/RPS 0.20 0.33 0.24 0.36 0.38 0.47 0.48 -13.57%
P/EPS -16.86 -8.48 21.21 14.78 16.05 8.82 6.25 -
EY -5.93 -11.80 4.71 6.77 6.23 11.34 15.99 -
DY 0.00 0.00 0.00 0.00 3.44 4.48 3.35 -
P/NAPS 0.48 0.65 0.68 0.82 0.92 0.96 0.99 -11.36%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 22/11/17 15/11/16 17/11/15 17/11/14 25/11/13 19/11/12 -
Price 0.87 1.33 2.03 2.92 2.10 2.25 2.18 -
P/RPS 0.17 0.30 0.24 0.43 0.37 0.47 0.50 -16.44%
P/EPS -14.24 -7.67 21.11 17.69 15.46 8.90 6.52 -
EY -7.02 -13.04 4.74 5.65 6.47 11.24 15.33 -
DY 0.00 0.00 0.00 0.00 3.57 4.44 3.21 -
P/NAPS 0.40 0.59 0.68 0.98 0.89 0.97 1.03 -14.57%

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