[SCIPACK] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -1.07%
YoY- -8.24%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 377,314 361,904 376,464 371,158 374,397 373,464 358,796 3.40%
PBT 32,760 28,176 29,740 29,950 30,242 31,002 32,292 0.96%
Tax -7,980 -6,550 -6,668 -5,432 -5,460 -5,834 -6,260 17.54%
NP 24,780 21,626 23,072 24,518 24,782 25,168 26,032 -3.22%
-
NP to SH 24,037 21,626 23,072 24,518 24,782 25,168 26,032 -5.17%
-
Tax Rate 24.36% 23.25% 22.42% 18.14% 18.05% 18.82% 19.39% -
Total Cost 352,534 340,278 353,392 346,640 349,614 348,296 332,764 3.91%
-
Net Worth 235,901 196,737 193,613 190,510 185,324 185,620 183,208 18.33%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 15,158 15,214 14,398 14,750 14,898 15,177 15,859 -2.96%
Div Payout % 63.06% 70.35% 62.41% 60.16% 60.12% 60.30% 60.92% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 235,901 196,737 193,613 190,510 185,324 185,620 183,208 18.33%
NOSH 327,894 327,894 273,246 273,246 272,536 272,971 273,445 12.85%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.57% 5.98% 6.13% 6.61% 6.62% 6.74% 7.26% -
ROE 10.19% 10.99% 11.92% 12.87% 13.37% 13.56% 14.21% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 115.16 110.37 138.05 136.38 137.38 136.81 131.21 -8.32%
EPS 7.33 6.60 8.48 9.00 9.09 9.22 9.52 -15.98%
DPS 4.63 4.64 5.28 5.42 5.47 5.56 5.80 -13.93%
NAPS 0.72 0.60 0.71 0.70 0.68 0.68 0.67 4.91%
Adjusted Per Share Value based on latest NOSH - 273,246
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 108.14 103.72 107.90 106.37 107.30 107.04 102.83 3.41%
EPS 6.89 6.20 6.61 7.03 7.10 7.21 7.46 -5.15%
DPS 4.34 4.36 4.13 4.23 4.27 4.35 4.55 -3.09%
NAPS 0.6761 0.5639 0.5549 0.546 0.5311 0.532 0.5251 18.33%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.19 2.31 2.46 2.23 2.22 2.11 2.17 -
P/RPS 1.90 2.09 1.78 1.64 1.62 1.54 1.65 9.85%
P/EPS 29.85 35.02 29.08 24.75 24.41 22.89 22.79 19.69%
EY 3.35 2.86 3.44 4.04 4.10 4.37 4.39 -16.47%
DY 2.11 2.01 2.15 2.43 2.46 2.64 2.67 -14.51%
P/NAPS 3.04 3.85 3.46 3.19 3.26 3.10 3.24 -4.15%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 09/08/17 04/05/17 24/02/17 10/11/16 10/08/16 05/05/16 -
Price 2.19 2.20 2.55 2.35 2.28 2.07 2.07 -
P/RPS 1.90 1.99 1.85 1.72 1.66 1.51 1.58 13.07%
P/EPS 29.85 33.36 30.14 26.09 25.07 22.45 21.74 23.51%
EY 3.35 3.00 3.32 3.83 3.99 4.45 4.60 -19.03%
DY 2.11 2.11 2.07 2.31 2.40 2.69 2.80 -17.17%
P/NAPS 3.04 3.67 3.59 3.36 3.35 3.04 3.09 -1.08%

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