[SCIPACK] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
11-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -6.28%
YoY- 11.0%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 83,090 86,975 90,393 80,161 87,293 69,460 73,386 8.62%
PBT 6,674 8,352 8,890 8,719 10,082 8,071 9,502 -20.96%
Tax -1,658 -2,136 -2,286 -1,784 -2,682 -2,056 -2,390 -21.61%
NP 5,016 6,216 6,604 6,935 7,400 6,015 7,112 -20.74%
-
NP to SH 5,016 6,216 6,604 6,935 7,400 6,015 7,112 -20.74%
-
Tax Rate 24.84% 25.57% 25.71% 20.46% 26.60% 25.47% 25.15% -
Total Cost 78,074 80,759 83,789 73,226 79,893 63,445 66,274 11.53%
-
Net Worth 165,686 166,215 163,961 113,707 158,895 154,638 154,263 4.87%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 2,837 3,984 3,985 4,548 4,539 3,411 4,537 -26.85%
Div Payout % 56.56% 64.10% 60.34% 65.58% 61.35% 56.71% 63.80% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 165,686 166,215 163,961 113,707 158,895 154,638 154,263 4.87%
NOSH 113,484 113,846 113,862 113,707 113,496 113,705 113,429 0.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.04% 7.15% 7.31% 8.65% 8.48% 8.66% 9.69% -
ROE 3.03% 3.74% 4.03% 6.10% 4.66% 3.89% 4.61% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 73.22 76.40 79.39 70.50 76.91 61.09 64.70 8.58%
EPS 4.42 5.46 5.80 6.10 6.52 5.29 6.27 -20.77%
DPS 2.50 3.50 3.50 4.00 4.00 3.00 4.00 -26.87%
NAPS 1.46 1.46 1.44 1.00 1.40 1.36 1.36 4.83%
Adjusted Per Share Value based on latest NOSH - 113,707
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 23.66 24.77 25.74 22.83 24.86 19.78 20.90 8.61%
EPS 1.43 1.77 1.88 1.97 2.11 1.71 2.03 -20.81%
DPS 0.81 1.13 1.13 1.30 1.29 0.97 1.29 -26.65%
NAPS 0.4718 0.4733 0.4669 0.3238 0.4525 0.4404 0.4393 4.86%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.30 4.40 4.63 4.15 3.54 3.57 2.81 -
P/RPS 5.87 5.76 5.83 5.89 4.60 5.84 4.34 22.27%
P/EPS 97.29 80.59 79.83 68.04 54.29 67.49 44.82 67.56%
EY 1.03 1.24 1.25 1.47 1.84 1.48 2.23 -40.21%
DY 0.58 0.80 0.76 0.96 1.13 0.84 1.42 -44.91%
P/NAPS 2.95 3.01 3.22 4.15 2.53 2.63 2.07 26.61%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/10/14 23/07/14 12/05/14 11/03/14 06/11/13 22/08/13 25/04/13 -
Price 4.25 4.40 4.50 4.30 3.65 3.45 3.10 -
P/RPS 5.80 5.76 5.67 6.10 4.75 5.65 4.79 13.59%
P/EPS 96.15 80.59 77.59 70.50 55.98 65.22 49.44 55.74%
EY 1.04 1.24 1.29 1.42 1.79 1.53 2.02 -35.73%
DY 0.59 0.80 0.78 0.93 1.10 0.87 1.29 -40.60%
P/NAPS 2.91 3.01 3.12 4.30 2.61 2.54 2.28 17.64%

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