[SCIPACK] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
26-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 12.58%
YoY- 19.43%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 293,544 278,752 273,322 278,670 275,036 284,229 278,034 3.68%
PBT 38,008 33,921 33,653 31,974 28,776 25,277 24,006 35.80%
Tax -9,560 -8,901 -8,634 -8,326 -7,636 -4,521 -4,372 68.38%
NP 28,448 25,020 25,018 23,648 21,140 20,756 19,634 28.01%
-
NP to SH 28,448 24,641 24,524 22,980 20,412 20,075 18,885 31.37%
-
Tax Rate 25.15% 26.24% 25.66% 26.04% 26.54% 17.89% 18.21% -
Total Cost 265,096 253,732 248,304 255,022 253,896 263,473 258,400 1.71%
-
Net Worth 154,263 150,747 149,499 147,000 142,496 93,698 137,288 8.07%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 18,148 18,701 19,631 14,250 10,444 10,119 9,502 53.87%
Div Payout % 63.80% 75.90% 80.05% 62.01% 51.17% 50.41% 50.32% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 154,263 150,747 149,499 147,000 142,496 93,698 137,288 8.07%
NOSH 113,429 113,344 113,257 75,000 74,605 74,958 75,021 31.69%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.69% 8.98% 9.15% 8.49% 7.69% 7.30% 7.06% -
ROE 18.44% 16.35% 16.40% 15.63% 14.32% 21.43% 13.76% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 258.79 245.93 241.33 371.56 368.65 379.18 370.61 -21.27%
EPS 25.08 21.74 21.65 30.64 27.36 17.78 25.17 -0.23%
DPS 16.00 16.50 17.33 19.00 14.00 13.50 12.67 16.81%
NAPS 1.36 1.33 1.32 1.96 1.91 1.25 1.83 -17.93%
Adjusted Per Share Value based on latest NOSH - 75,407
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 84.13 79.89 78.33 79.87 78.83 81.46 79.69 3.67%
EPS 8.15 7.06 7.03 6.59 5.85 5.75 5.41 31.38%
DPS 5.20 5.36 5.63 4.08 2.99 2.90 2.72 53.97%
NAPS 0.4421 0.432 0.4285 0.4213 0.4084 0.2685 0.3935 8.06%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.81 2.55 2.42 2.05 1.87 1.77 1.63 -
P/RPS 1.09 1.04 1.00 0.55 0.51 0.47 0.44 82.98%
P/EPS 11.20 11.73 11.18 6.69 6.83 6.61 6.48 43.97%
EY 8.93 8.53 8.95 14.95 14.63 15.13 15.44 -30.55%
DY 5.69 6.47 7.16 9.27 7.49 7.63 7.77 -18.74%
P/NAPS 2.07 1.92 1.83 1.05 0.98 1.42 0.89 75.45%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 25/04/13 21/02/13 25/10/12 26/07/12 26/04/12 17/02/12 21/10/11 -
Price 3.10 2.52 2.62 2.11 1.88 1.97 1.71 -
P/RPS 1.20 1.02 1.09 0.57 0.51 0.52 0.46 89.39%
P/EPS 12.36 11.59 12.10 6.89 6.87 7.36 6.79 49.03%
EY 8.09 8.63 8.26 14.52 14.55 13.59 14.72 -32.88%
DY 5.16 6.55 6.62 9.00 7.45 6.85 7.41 -21.41%
P/NAPS 2.28 1.89 1.98 1.08 0.98 1.58 0.93 81.71%

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