[SCIPACK] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
05-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 7.99%
YoY- 5.87%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 422,228 0 418,964 388,647 377,314 361,904 376,464 9.61%
PBT 29,632 0 34,168 35,742 32,760 28,176 29,740 -0.29%
Tax -5,444 0 -5,844 -8,665 -7,980 -6,550 -6,668 -14.98%
NP 24,188 0 28,324 27,077 24,780 21,626 23,072 3.85%
-
NP to SH 22,254 0 25,904 25,958 24,037 21,626 23,072 -2.84%
-
Tax Rate 18.37% - 17.10% 24.24% 24.36% 23.25% 22.42% -
Total Cost 398,040 0 390,640 361,570 352,534 340,278 353,392 9.99%
-
Net Worth 203,211 0 203,280 199,662 235,901 196,737 193,613 3.94%
Dividend
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 12,127 - 13,770 15,612 15,158 15,214 14,398 -12.83%
Div Payout % 54.49% - 53.16% 60.15% 63.06% 70.35% 62.41% -
Equity
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 203,211 0 203,280 199,662 235,901 196,737 193,613 3.94%
NOSH 327,898 327,872 327,898 327,894 327,894 327,894 273,246 15.71%
Ratio Analysis
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.73% 0.00% 6.76% 6.97% 6.57% 5.98% 6.13% -
ROE 10.95% 0.00% 12.74% 13.00% 10.19% 10.99% 11.92% -
Per Share
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 128.82 0.00 127.78 118.74 115.16 110.37 138.05 -5.38%
EPS 6.80 0.00 7.92 7.92 7.33 6.60 8.48 -16.19%
DPS 3.70 0.00 4.20 4.77 4.63 4.64 5.28 -24.77%
NAPS 0.62 0.00 0.62 0.61 0.72 0.60 0.71 -10.28%
Adjusted Per Share Value based on latest NOSH - 327,894
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 121.01 0.00 120.08 111.39 108.14 103.72 107.90 9.61%
EPS 6.38 0.00 7.42 7.44 6.89 6.20 6.61 -2.79%
DPS 3.48 0.00 3.95 4.47 4.34 4.36 4.13 -12.80%
NAPS 0.5824 0.00 0.5826 0.5722 0.6761 0.5639 0.5549 3.94%
Price Multiplier on Financial Quarter End Date
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/06/18 30/04/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.10 2.23 2.30 2.29 2.19 2.31 2.46 -
P/RPS 1.63 0.00 1.80 1.93 1.90 2.09 1.78 -6.80%
P/EPS 30.93 0.00 29.11 28.88 29.85 35.02 29.08 5.06%
EY 3.23 0.00 3.44 3.46 3.35 2.86 3.44 -4.91%
DY 1.76 0.00 1.83 2.08 2.11 2.01 2.15 -14.80%
P/NAPS 3.39 0.00 3.71 3.75 3.04 3.85 3.46 -1.62%
Price Multiplier on Announcement Date
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 16/08/18 - 14/05/18 05/02/18 20/11/17 09/08/17 04/05/17 -
Price 2.05 0.00 2.23 2.32 2.19 2.20 2.55 -
P/RPS 1.59 0.00 1.75 1.95 1.90 1.99 1.85 -11.41%
P/EPS 30.19 0.00 28.23 29.25 29.85 33.36 30.14 0.13%
EY 3.31 0.00 3.54 3.42 3.35 3.00 3.32 -0.24%
DY 1.80 0.00 1.88 2.06 2.11 2.11 2.07 -10.58%
P/NAPS 3.31 0.00 3.60 3.80 3.04 3.67 3.59 -6.29%

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