[SCIPACK] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -7.71%
YoY- 14.25%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 361,572 310,300 306,852 285,692 293,544 278,752 273,322 20.52%
PBT 35,560 36,374 36,873 35,146 38,008 33,921 33,653 3.74%
Tax -9,144 -8,912 -9,504 -8,892 -9,560 -8,901 -8,634 3.90%
NP 26,416 27,462 27,369 26,254 28,448 25,020 25,018 3.69%
-
NP to SH 26,416 27,462 27,369 26,254 28,448 24,641 24,524 5.08%
-
Tax Rate 25.71% 24.50% 25.77% 25.30% 25.15% 26.24% 25.66% -
Total Cost 335,156 282,838 279,482 259,438 265,096 253,732 248,304 22.15%
-
Net Worth 163,961 161,283 158,948 154,435 154,263 150,747 149,499 6.35%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 15,940 17,036 16,651 15,897 18,148 18,701 19,631 -12.97%
Div Payout % 60.34% 62.04% 60.84% 60.55% 63.80% 75.90% 80.05% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 163,961 161,283 158,948 154,435 154,263 150,747 149,499 6.35%
NOSH 113,862 113,579 113,534 113,555 113,429 113,344 113,257 0.35%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.31% 8.85% 8.92% 9.19% 9.69% 8.98% 9.15% -
ROE 16.11% 17.03% 17.22% 17.00% 18.44% 16.35% 16.40% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 317.55 273.20 270.27 251.59 258.79 245.93 241.33 20.09%
EPS 23.20 24.18 24.11 23.12 25.08 21.74 21.65 4.72%
DPS 14.00 15.00 14.67 14.00 16.00 16.50 17.33 -13.27%
NAPS 1.44 1.42 1.40 1.36 1.36 1.33 1.32 5.97%
Adjusted Per Share Value based on latest NOSH - 113,705
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 102.96 88.36 87.38 81.35 83.59 79.38 77.83 20.52%
EPS 7.52 7.82 7.79 7.48 8.10 7.02 6.98 5.09%
DPS 4.54 4.85 4.74 4.53 5.17 5.33 5.59 -12.96%
NAPS 0.4669 0.4593 0.4526 0.4398 0.4393 0.4293 0.4257 6.35%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.63 4.15 3.54 3.57 2.81 2.55 2.42 -
P/RPS 1.46 1.52 1.31 1.42 1.09 1.04 1.00 28.72%
P/EPS 19.96 17.16 14.68 15.44 11.20 11.73 11.18 47.21%
EY 5.01 5.83 6.81 6.48 8.93 8.53 8.95 -32.10%
DY 3.02 3.61 4.14 3.92 5.69 6.47 7.16 -43.78%
P/NAPS 3.22 2.92 2.53 2.63 2.07 1.92 1.83 45.79%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 12/05/14 11/03/14 06/11/13 22/08/13 25/04/13 21/02/13 25/10/12 -
Price 4.50 4.30 3.65 3.45 3.10 2.52 2.62 -
P/RPS 1.42 1.57 1.35 1.37 1.20 1.02 1.09 19.30%
P/EPS 19.40 17.78 15.14 14.92 12.36 11.59 12.10 37.02%
EY 5.16 5.62 6.60 6.70 8.09 8.63 8.26 -26.94%
DY 3.11 3.49 4.02 4.06 5.16 6.55 6.62 -39.59%
P/NAPS 3.12 3.03 2.61 2.54 2.28 1.89 1.98 35.45%

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