[SCIPACK] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
05-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -2.58%
YoY- 5.19%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 371,158 374,397 373,464 358,796 344,953 349,120 351,660 3.64%
PBT 29,950 30,242 31,002 32,292 35,728 35,770 35,384 -10.47%
Tax -5,432 -5,460 -5,834 -6,260 -9,007 -8,926 -8,632 -26.46%
NP 24,518 24,782 25,168 26,032 26,721 26,844 26,752 -5.62%
-
NP to SH 24,518 24,782 25,168 26,032 26,721 26,844 26,752 -5.62%
-
Tax Rate 18.14% 18.05% 18.82% 19.39% 25.21% 24.95% 24.40% -
Total Cost 346,640 349,614 348,296 332,764 318,232 322,276 324,908 4.39%
-
Net Worth 190,510 185,324 185,620 183,208 433,534 177,043 174,864 5.85%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 14,750 14,898 15,177 15,859 33,537 16,645 17,032 -9.10%
Div Payout % 60.16% 60.12% 60.30% 60.92% 125.51% 62.01% 63.67% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 190,510 185,324 185,620 183,208 433,534 177,043 174,864 5.85%
NOSH 273,246 272,536 272,971 273,445 272,663 113,489 113,548 79.09%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.61% 6.62% 6.74% 7.26% 7.75% 7.69% 7.61% -
ROE 12.87% 13.37% 13.56% 14.21% 6.16% 15.16% 15.30% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 136.38 137.38 136.81 131.21 126.51 307.62 309.70 -41.97%
EPS 9.00 9.09 9.22 9.52 9.80 23.65 23.56 -47.19%
DPS 5.42 5.47 5.56 5.80 12.30 14.67 15.00 -49.11%
NAPS 0.70 0.68 0.68 0.67 1.59 1.56 1.54 -40.74%
Adjusted Per Share Value based on latest NOSH - 273,445
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 105.69 106.61 106.35 102.17 98.23 99.42 100.14 3.64%
EPS 6.98 7.06 7.17 7.41 7.61 7.64 7.62 -5.65%
DPS 4.20 4.24 4.32 4.52 9.55 4.74 4.85 -9.10%
NAPS 0.5425 0.5277 0.5286 0.5217 1.2345 0.5042 0.4979 5.85%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.23 2.22 2.11 2.17 5.49 4.40 4.30 -
P/RPS 1.64 1.62 1.54 1.65 4.34 1.43 1.39 11.60%
P/EPS 24.75 24.41 22.89 22.79 56.02 18.60 18.25 22.40%
EY 4.04 4.10 4.37 4.39 1.79 5.38 5.48 -18.31%
DY 2.43 2.46 2.64 2.67 2.24 3.33 3.49 -21.35%
P/NAPS 3.19 3.26 3.10 3.24 3.45 2.82 2.79 9.29%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 10/11/16 10/08/16 05/05/16 22/02/16 17/11/15 12/08/15 -
Price 2.35 2.28 2.07 2.07 2.22 5.24 4.24 -
P/RPS 1.72 1.66 1.51 1.58 1.75 1.70 1.37 16.29%
P/EPS 26.09 25.07 22.45 21.74 22.65 22.15 18.00 27.93%
EY 3.83 3.99 4.45 4.60 4.41 4.51 5.56 -21.91%
DY 2.31 2.40 2.69 2.80 5.54 2.80 3.54 -24.67%
P/NAPS 3.36 3.35 3.04 3.09 1.40 3.36 2.75 14.21%

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