[SCIPACK] QoQ Cumulative 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- 56.37%
YoY- 11.6%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 177,368 90,393 310,300 230,139 142,846 73,386 278,752 -26.08%
PBT 17,242 8,890 36,374 27,655 17,573 9,502 33,921 -36.38%
Tax -4,422 -2,286 -8,912 -7,128 -4,446 -2,390 -8,901 -37.35%
NP 12,820 6,604 27,462 20,527 13,127 7,112 25,020 -36.04%
-
NP to SH 12,820 6,604 27,462 20,527 13,127 7,112 24,641 -35.38%
-
Tax Rate 25.65% 25.71% 24.50% 25.77% 25.30% 25.15% 26.24% -
Total Cost 164,548 83,789 282,838 209,612 129,719 66,274 253,732 -25.13%
-
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 7,969 3,985 17,036 12,488 7,948 4,537 18,701 -43.46%
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 7.71% 4.03% 17.03% 12.91% 8.50% 4.61% 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 155.79 79.39 273.20 202.70 125.79 64.70 245.93 -26.30%
EPS 11.26 5.80 24.18 18.08 11.56 6.27 21.74 -35.58%
DPS 7.00 3.50 15.00 11.00 7.00 4.00 16.50 -43.62%
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 50.83 25.91 88.93 65.96 40.94 21.03 79.89 -26.08%
EPS 3.67 1.89 7.87 5.88 3.76 2.04 7.06 -35.42%
DPS 2.28 1.14 4.88 3.58 2.28 1.30 5.36 -43.52%
NAPS 0.4764 0.4699 0.4622 0.4555 0.4426 0.4421 0.432 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 2.82 5.83 1.52 1.75 2.84 4.34 1.04 94.80%
P/EPS 39.08 79.83 17.16 19.58 30.88 44.82 11.73 123.56%
EY 2.56 1.25 5.83 5.11 3.24 2.23 8.53 -55.27%
DY 1.59 0.76 3.61 3.11 1.96 1.42 6.47 -60.86%
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 2.82 5.67 1.57 1.80 2.74 4.79 1.02 97.35%
P/EPS 39.08 77.59 17.78 20.19 29.84 49.44 11.59 125.36%
EY 2.56 1.29 5.62 4.95 3.35 2.02 8.63 -55.62%
DY 1.59 0.78 3.49 3.01 2.03 1.29 6.55 -61.18%
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