Highlights

[BOXPAK] YoY Quarter Result on 2020-06-30 [#2]

Stock [BOXPAK]: BOX-PAK (MALAYSIA) BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     140.66%    YoY -     102.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 142,770 157,659 148,828 135,288 123,095 97,806 87,001 8.60%
  YoY % -9.44% 5.93% 10.01% 9.91% 25.86% 12.42% -
  Horiz. % 164.10% 181.22% 171.06% 155.50% 141.49% 112.42% 100.00%
PBT 764 -7,472 -2,847 -3,874 1,122 4,729 2,104 -15.52%
  YoY % 110.22% -162.45% 26.51% -445.28% -76.27% 124.76% -
  Horiz. % 36.31% -355.13% -135.31% -184.13% 53.33% 224.76% 100.00%
Tax -616 59 1,136 -454 -353 -664 -417 6.71%
  YoY % -1,144.07% -94.81% 350.22% -28.61% 46.84% -59.23% -
  Horiz. % 147.72% -14.15% -272.42% 108.87% 84.65% 159.23% 100.00%
NP 148 -7,413 -1,711 -4,328 769 4,065 1,687 -33.32%
  YoY % 102.00% -333.26% 60.47% -662.81% -81.08% 140.96% -
  Horiz. % 8.77% -439.42% -101.42% -256.55% 45.58% 240.96% 100.00%
NP to SH 148 -7,413 -1,711 -4,328 769 4,065 1,687 -33.32%
  YoY % 102.00% -333.26% 60.47% -662.81% -81.08% 140.96% -
  Horiz. % 8.77% -439.42% -101.42% -256.55% 45.58% 240.96% 100.00%
Tax Rate 80.63 % - % - % - % 31.46 % 14.04 % 19.82 % 26.32%
  YoY % 0.00% 0.00% 0.00% 0.00% 124.07% -29.16% -
  Horiz. % 406.81% 0.00% 0.00% 0.00% 158.73% 70.84% 100.00%
Total Cost 142,622 165,072 150,539 139,616 122,326 93,741 85,314 8.93%
  YoY % -13.60% 9.65% 7.82% 14.13% 30.49% 9.88% -
  Horiz. % 167.17% 193.49% 176.45% 163.65% 143.38% 109.88% 100.00%
Net Worth 241,294 232,891 254,499 279,707 171,823 160,918 135,080 10.14%
  YoY % 3.61% -8.49% -9.01% 62.79% 6.78% 19.13% -
  Horiz. % 178.63% 172.41% 188.41% 207.07% 127.20% 119.13% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 241,294 232,891 254,499 279,707 171,823 160,918 135,080 10.14%
  YoY % 3.61% -8.49% -9.01% 62.79% 6.78% 19.13% -
  Horiz. % 178.63% 172.41% 188.41% 207.07% 127.20% 119.13% 100.00%
NOSH 120,047 120,047 120,047 120,046 60,078 60,044 60,035 12.23%
  YoY % 0.00% 0.00% 0.00% 99.82% 0.06% 0.01% -
  Horiz. % 199.96% 199.96% 199.96% 199.96% 100.07% 100.01% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 0.10 % -4.70 % -1.15 % -3.20 % 0.62 % 4.16 % 1.94 % -38.97%
  YoY % 102.13% -308.70% 64.06% -616.13% -85.10% 114.43% -
  Horiz. % 5.15% -242.27% -59.28% -164.95% 31.96% 214.43% 100.00%
ROE 0.06 % -3.18 % -0.67 % -1.55 % 0.45 % 2.53 % 1.25 % -39.69%
  YoY % 101.89% -374.63% 56.77% -444.44% -82.21% 102.40% -
  Horiz. % 4.80% -254.40% -53.60% -124.00% 36.00% 202.40% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 118.93 131.33 123.97 112.70 204.89 162.89 144.92 -3.24%
  YoY % -9.44% 5.94% 10.00% -44.99% 25.78% 12.40% -
  Horiz. % 82.07% 90.62% 85.54% 77.77% 141.38% 112.40% 100.00%
EPS 0.12 -6.18 -1.43 -3.61 1.28 6.77 2.81 -40.85%
  YoY % 101.94% -332.17% 60.39% -382.03% -81.09% 140.93% -
  Horiz. % 4.27% -219.93% -50.89% -128.47% 45.55% 240.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.0100 1.9400 2.1200 2.3300 2.8600 2.6800 2.2500 -1.86%
  YoY % 3.61% -8.49% -9.01% -18.53% 6.72% 19.11% -
  Horiz. % 89.33% 86.22% 94.22% 103.56% 127.11% 119.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 120,047
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 118.93 131.33 123.97 112.70 102.54 81.47 72.47 8.60%
  YoY % -9.44% 5.94% 10.00% 9.91% 25.86% 12.42% -
  Horiz. % 164.11% 181.22% 171.06% 155.51% 141.49% 112.42% 100.00%
EPS 0.12 -6.18 -1.43 -3.61 0.64 3.39 1.41 -33.65%
  YoY % 101.94% -332.17% 60.39% -664.06% -81.12% 140.43% -
  Horiz. % 8.51% -438.30% -101.42% -256.03% 45.39% 240.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 2.0100 1.9400 2.1200 2.3300 1.4313 1.3405 1.1252 10.14%
  YoY % 3.61% -8.49% -9.01% 62.79% 6.77% 19.13% -
  Horiz. % 178.63% 172.41% 188.41% 207.07% 127.20% 119.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.1200 1.0800 1.1000 1.7000 2.4500 2.3900 2.3100 -
P/RPS 0.94 0.82 0.89 1.51 1.20 1.47 1.59 -8.38%
  YoY % 14.63% -7.87% -41.06% 25.83% -18.37% -7.55% -
  Horiz. % 59.12% 51.57% 55.97% 94.97% 75.47% 92.45% 100.00%
P/EPS 908.46 -17.49 -77.18 -47.15 191.41 35.30 82.21 49.19%
  YoY % 5,294.17% 77.34% -63.69% -124.63% 442.24% -57.06% -
  Horiz. % 1,105.05% -21.27% -93.88% -57.35% 232.83% 42.94% 100.00%
EY 0.11 -5.72 -1.30 -2.12 0.52 2.83 1.22 -33.01%
  YoY % 101.92% -340.00% 38.68% -507.69% -81.63% 131.97% -
  Horiz. % 9.02% -468.85% -106.56% -173.77% 42.62% 231.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.56 0.56 0.52 0.73 0.86 0.89 1.03 -9.65%
  YoY % 0.00% 7.69% -28.77% -15.12% -3.37% -13.59% -
  Horiz. % 54.37% 54.37% 50.49% 70.87% 83.50% 86.41% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 21/08/19 20/08/18 23/08/17 16/08/16 18/08/15 19/08/14 -
Price 1.0800 1.1500 1.1600 1.6000 2.3100 2.2500 2.3100 -
P/RPS 0.91 0.88 0.94 1.42 1.13 1.38 1.59 -8.87%
  YoY % 3.41% -6.38% -33.80% 25.66% -18.12% -13.21% -
  Horiz. % 57.23% 55.35% 59.12% 89.31% 71.07% 86.79% 100.00%
P/EPS 876.02 -18.62 -81.39 -44.38 180.47 33.23 82.21 48.29%
  YoY % 4,804.73% 77.12% -83.39% -124.59% 443.09% -59.58% -
  Horiz. % 1,065.59% -22.65% -99.00% -53.98% 219.52% 40.42% 100.00%
EY 0.11 -5.37 -1.23 -2.25 0.55 3.01 1.22 -33.01%
  YoY % 102.05% -336.59% 45.33% -509.09% -81.73% 146.72% -
  Horiz. % 9.02% -440.16% -100.82% -184.43% 45.08% 246.72% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.54 0.59 0.55 0.69 0.81 0.84 1.03 -10.19%
  YoY % -8.47% 7.27% -20.29% -14.81% -3.57% -18.45% -
  Horiz. % 52.43% 57.28% 53.40% 66.99% 78.64% 81.55% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Got any signal up here? Nokia to build mobile network on the moon Future Tech
2. Exoskeleton suits turn car factory workers into human robots Future Tech
3. [转贴] 查理·蒙格的 5 條人生智慧,讓我收穫了 10 倍的投資收益 Good Articles to Share
4. Hong Kong reports 15 new Covid-19 cases, 3rd day without untraceable local cases Good Articles to Share
5. Factbox: Key court victories as campaigns battle over U.S. presidential election Good Articles to Share
6. In 2016, Trump won these Rust Belt counties on the economy. In 2020, he might lose them over coronavirus Good Articles to Share
7. India says Chinese soldier apprehended in Ladakh, to be returned Good Articles to Share
8. Pandemic has led to a surge in vivid, coronavirus-inspired dreams Good Articles to Share
PARTNERS & BROKERS