[BOXPAK] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -21.37%
YoY- -38.89%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 500,712 451,744 352,808 300,136 264,334 248,698 195,511 16.95%
PBT 530 11,697 10,536 14,090 22,838 17,568 11,661 -40.23%
Tax -1,383 -2,442 -2,694 -2,158 -3,312 -2,142 -1,316 0.83%
NP -853 9,255 7,842 11,932 19,526 15,426 10,345 -
-
NP to SH -853 9,255 7,842 11,932 19,526 15,426 10,345 -
-
Tax Rate 260.94% 20.88% 25.57% 15.32% 14.50% 12.19% 11.29% -
Total Cost 501,565 442,489 344,966 288,204 244,808 233,272 185,166 18.04%
-
Net Worth 181,857 175,982 149,696 141,818 120,059 116,468 106,893 9.25%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 4,506 6,002 4,202 4,203 -
Div Payout % - - - 37.77% 30.74% 27.24% 40.64% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 181,857 175,982 149,696 141,818 120,059 116,468 106,893 9.25%
NOSH 60,019 59,655 59,878 60,092 60,029 60,035 60,052 -0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -0.17% 2.05% 2.22% 3.98% 7.39% 6.20% 5.29% -
ROE -0.47% 5.26% 5.24% 8.41% 16.26% 13.24% 9.68% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 834.25 757.26 589.20 499.46 440.34 414.25 325.57 16.96%
EPS -1.42 15.51 13.10 19.86 32.53 25.69 17.23 -
DPS 0.00 0.00 0.00 7.50 10.00 7.00 7.00 -
NAPS 3.03 2.95 2.50 2.36 2.00 1.94 1.78 9.26%
Adjusted Per Share Value based on latest NOSH - 60,092
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 417.10 376.31 293.89 250.02 220.19 207.17 162.86 16.95%
EPS -0.71 7.71 6.53 9.94 16.27 12.85 8.62 -
DPS 0.00 0.00 0.00 3.75 5.00 3.50 3.50 -
NAPS 1.5149 1.4659 1.247 1.1814 1.0001 0.9702 0.8904 9.25%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.10 2.84 2.10 2.25 2.12 2.33 1.19 -
P/RPS 0.25 0.38 0.36 0.45 0.48 0.56 0.37 -6.31%
P/EPS -147.76 18.31 16.03 11.33 6.52 9.07 6.91 -
EY -0.68 5.46 6.24 8.82 15.34 11.03 14.48 -
DY 0.00 0.00 0.00 3.33 4.72 3.00 5.88 -
P/NAPS 0.69 0.96 0.84 0.95 1.06 1.20 0.67 0.49%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 22/02/16 24/02/15 18/02/14 18/02/13 29/02/12 25/02/11 -
Price 1.93 2.84 2.30 2.33 2.06 2.31 1.13 -
P/RPS 0.23 0.38 0.39 0.47 0.47 0.56 0.35 -6.75%
P/EPS -135.80 18.31 17.56 11.73 6.33 8.99 6.56 -
EY -0.74 5.46 5.69 8.52 15.79 11.12 15.24 -
DY 0.00 0.00 0.00 3.22 4.85 3.03 6.19 -
P/NAPS 0.64 0.96 0.92 0.99 1.03 1.19 0.63 0.26%

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