[SCIPACK] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
10-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -1.2%
YoY- -11.16%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 86,836 94,116 90,360 94,066 97,033 89,699 83,113 2.96%
PBT 6,653 7,435 7,268 7,181 7,428 8,073 8,900 -17.64%
Tax -1,608 -1,667 -1,337 -1,178 -1,352 -1,565 -2,312 -21.51%
NP 5,045 5,768 5,931 6,003 6,076 6,508 6,588 -16.31%
-
NP to SH 5,045 5,768 5,931 6,003 6,076 6,508 6,588 -16.31%
-
Tax Rate 24.17% 22.42% 18.40% 16.40% 18.20% 19.39% 25.98% -
Total Cost 81,791 88,348 84,429 88,063 90,957 83,191 76,525 4.54%
-
Net Worth 196,737 193,613 190,510 184,707 185,277 183,208 434,643 -41.07%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 3,278 3,599 3,592 3,585 3,623 3,964 3,553 -5.23%
Div Payout % 64.99% 62.41% 60.57% 59.73% 59.64% 60.92% 53.94% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 196,737 193,613 190,510 184,707 185,277 183,208 434,643 -41.07%
NOSH 327,894 273,246 273,246 271,628 272,466 273,445 273,360 12.90%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.81% 6.13% 6.56% 6.38% 6.26% 7.26% 7.93% -
ROE 2.56% 2.98% 3.11% 3.25% 3.28% 3.55% 1.52% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 26.48 34.51 33.20 34.63 35.61 32.80 30.40 -8.80%
EPS 1.54 2.12 2.18 2.21 2.23 2.38 2.41 -25.83%
DPS 1.00 1.32 1.32 1.32 1.33 1.45 1.30 -16.06%
NAPS 0.60 0.71 0.70 0.68 0.68 0.67 1.59 -47.81%
Adjusted Per Share Value based on latest NOSH - 271,628
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 24.89 26.97 25.90 26.96 27.81 25.71 23.82 2.97%
EPS 1.45 1.65 1.70 1.72 1.74 1.87 1.89 -16.20%
DPS 0.94 1.03 1.03 1.03 1.04 1.14 1.02 -5.30%
NAPS 0.5639 0.5549 0.546 0.5294 0.531 0.5251 1.2457 -41.07%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.31 2.46 2.23 2.22 2.11 2.17 5.49 -
P/RPS 8.72 7.13 6.72 6.41 5.92 6.62 18.06 -38.48%
P/EPS 150.14 116.30 102.33 100.45 94.62 91.18 227.80 -24.28%
EY 0.67 0.86 0.98 1.00 1.06 1.10 0.44 32.39%
DY 0.43 0.54 0.59 0.59 0.63 0.67 0.24 47.56%
P/NAPS 3.85 3.46 3.19 3.26 3.10 3.24 3.45 7.59%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 09/08/17 04/05/17 24/02/17 10/11/16 10/08/16 05/05/16 22/02/16 -
Price 2.20 2.55 2.35 2.28 2.07 2.07 2.22 -
P/RPS 8.31 7.39 7.08 6.58 5.81 6.31 7.30 9.03%
P/EPS 142.99 120.56 107.84 103.17 92.83 86.97 92.12 34.09%
EY 0.70 0.83 0.93 0.97 1.08 1.15 1.09 -25.58%
DY 0.45 0.52 0.56 0.58 0.64 0.70 0.59 -16.53%
P/NAPS 3.67 3.59 3.36 3.35 3.04 3.09 1.40 90.23%

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