[SCIPACK] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
06-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 4.25%
YoY- 11.6%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 354,736 361,572 310,300 306,852 285,692 293,544 278,752 17.48%
PBT 34,484 35,560 36,374 36,873 35,146 38,008 33,921 1.10%
Tax -8,844 -9,144 -8,912 -9,504 -8,892 -9,560 -8,901 -0.42%
NP 25,640 26,416 27,462 27,369 26,254 28,448 25,020 1.64%
-
NP to SH 25,640 26,416 27,462 27,369 26,254 28,448 24,641 2.69%
-
Tax Rate 25.65% 25.71% 24.50% 25.77% 25.30% 25.15% 26.24% -
Total Cost 329,096 335,156 282,838 279,482 259,438 265,096 253,732 18.98%
-
Net Worth 166,227 163,961 161,283 158,948 154,435 154,263 150,747 6.75%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 15,939 15,940 17,036 16,651 15,897 18,148 18,701 -10.13%
Div Payout % 62.17% 60.34% 62.04% 60.84% 60.55% 63.80% 75.90% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 166,227 163,961 161,283 158,948 154,435 154,263 150,747 6.75%
NOSH 113,854 113,862 113,579 113,534 113,555 113,429 113,344 0.30%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.23% 7.31% 8.85% 8.92% 9.19% 9.69% 8.98% -
ROE 15.42% 16.11% 17.03% 17.22% 17.00% 18.44% 16.35% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 311.57 317.55 273.20 270.27 251.59 258.79 245.93 17.13%
EPS 22.52 23.20 24.18 24.11 23.12 25.08 21.74 2.38%
DPS 14.00 14.00 15.00 14.67 14.00 16.00 16.50 -10.40%
NAPS 1.46 1.44 1.42 1.40 1.36 1.36 1.33 6.43%
Adjusted Per Share Value based on latest NOSH - 113,496
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 101.02 102.96 88.36 87.38 81.35 83.59 79.38 17.48%
EPS 7.30 7.52 7.82 7.79 7.48 8.10 7.02 2.64%
DPS 4.54 4.54 4.85 4.74 4.53 5.17 5.33 -10.16%
NAPS 0.4734 0.4669 0.4593 0.4526 0.4398 0.4393 0.4293 6.75%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.40 4.63 4.15 3.54 3.57 2.81 2.55 -
P/RPS 1.41 1.46 1.52 1.31 1.42 1.09 1.04 22.56%
P/EPS 19.54 19.96 17.16 14.68 15.44 11.20 11.73 40.65%
EY 5.12 5.01 5.83 6.81 6.48 8.93 8.53 -28.91%
DY 3.18 3.02 3.61 4.14 3.92 5.69 6.47 -37.80%
P/NAPS 3.01 3.22 2.92 2.53 2.63 2.07 1.92 35.06%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 23/07/14 12/05/14 11/03/14 06/11/13 22/08/13 25/04/13 21/02/13 -
Price 4.40 4.50 4.30 3.65 3.45 3.10 2.52 -
P/RPS 1.41 1.42 1.57 1.35 1.37 1.20 1.02 24.16%
P/EPS 19.54 19.40 17.78 15.14 14.92 12.36 11.59 41.78%
EY 5.12 5.16 5.62 6.60 6.70 8.09 8.63 -29.46%
DY 3.18 3.11 3.49 4.02 4.06 5.16 6.55 -38.30%
P/NAPS 3.01 3.12 3.03 2.61 2.54 2.28 1.89 36.49%

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