[SCIPACK] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
21-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -7.25%
YoY- -13.11%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 351,660 344,628 344,505 347,277 354,736 361,572 310,300 8.72%
PBT 35,384 32,596 31,048 31,888 34,484 35,560 36,374 -1.82%
Tax -8,632 -7,848 -7,312 -8,106 -8,844 -9,144 -8,912 -2.11%
NP 26,752 24,748 23,736 23,781 25,640 26,416 27,462 -1.73%
-
NP to SH 26,752 24,748 23,736 23,781 25,640 26,416 27,462 -1.73%
-
Tax Rate 24.40% 24.08% 23.55% 25.42% 25.65% 25.71% 24.50% -
Total Cost 324,908 319,880 320,769 323,496 329,096 335,156 282,838 9.71%
-
Net Worth 174,864 171,419 169,349 166,074 166,227 163,961 161,283 5.55%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 17,032 15,893 14,775 14,408 15,939 15,940 17,036 -0.01%
Div Payout % 63.67% 64.22% 62.25% 60.59% 62.17% 60.34% 62.04% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 174,864 171,419 169,349 166,074 166,227 163,961 161,283 5.55%
NOSH 113,548 113,522 113,657 113,749 113,854 113,862 113,579 -0.01%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.61% 7.18% 6.89% 6.85% 7.23% 7.31% 8.85% -
ROE 15.30% 14.44% 14.02% 14.32% 15.42% 16.11% 17.03% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 309.70 303.58 303.11 305.30 311.57 317.55 273.20 8.74%
EPS 23.56 21.80 8.70 20.91 22.52 23.20 24.18 -1.72%
DPS 15.00 14.00 13.00 12.67 14.00 14.00 15.00 0.00%
NAPS 1.54 1.51 1.49 1.46 1.46 1.44 1.42 5.57%
Adjusted Per Share Value based on latest NOSH - 113,484
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 100.14 98.14 98.10 98.89 101.02 102.96 88.36 8.72%
EPS 7.62 7.05 6.76 6.77 7.30 7.52 7.82 -1.71%
DPS 4.85 4.53 4.21 4.10 4.54 4.54 4.85 0.00%
NAPS 0.4979 0.4881 0.4822 0.4729 0.4734 0.4669 0.4593 5.54%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 4.30 4.45 4.26 4.30 4.40 4.63 4.15 -
P/RPS 1.39 1.47 1.41 1.41 1.41 1.46 1.52 -5.80%
P/EPS 18.25 20.41 20.40 20.57 19.54 19.96 17.16 4.20%
EY 5.48 4.90 4.90 4.86 5.12 5.01 5.83 -4.05%
DY 3.49 3.15 3.05 2.95 3.18 3.02 3.61 -2.23%
P/NAPS 2.79 2.95 2.86 2.95 3.01 3.22 2.92 -2.99%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 12/08/15 07/05/15 11/02/15 21/10/14 23/07/14 12/05/14 11/03/14 -
Price 4.24 4.32 4.63 4.25 4.40 4.50 4.30 -
P/RPS 1.37 1.42 1.53 1.39 1.41 1.42 1.57 -8.70%
P/EPS 18.00 19.82 22.17 20.33 19.54 19.40 17.78 0.82%
EY 5.56 5.05 4.51 4.92 5.12 5.16 5.62 -0.71%
DY 3.54 3.24 2.81 2.98 3.18 3.11 3.49 0.95%
P/NAPS 2.75 2.86 3.11 2.91 3.01 3.12 3.03 -6.27%

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