[SCIPACK] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 1.39%
YoY- 22.74%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 303,899 282,263 283,379 278,752 280,695 282,703 285,318 4.29%
PBT 36,336 35,507 36,229 33,921 32,512 28,752 26,582 23.14%
Tax -9,553 -9,184 -9,382 -8,901 -7,718 -6,178 -5,387 46.45%
NP 26,783 26,323 26,847 25,020 24,794 22,574 21,195 16.86%
-
NP to SH 26,775 26,278 26,650 24,641 24,304 21,944 20,532 19.34%
-
Tax Rate 26.29% 25.87% 25.90% 26.24% 23.74% 21.49% 20.27% -
Total Cost 277,116 255,940 256,532 253,732 255,901 260,129 264,123 3.25%
-
Net Worth 158,895 154,638 154,263 151,088 150,362 75,407 74,605 65.46%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 16,464 15,911 17,024 15,098 13,675 11,944 10,042 38.99%
Div Payout % 61.49% 60.55% 63.88% 61.27% 56.27% 54.43% 48.91% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 158,895 154,638 154,263 151,088 150,362 75,407 74,605 65.46%
NOSH 113,496 113,705 113,429 113,600 113,910 75,407 74,605 32.24%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.81% 9.33% 9.47% 8.98% 8.83% 7.99% 7.43% -
ROE 16.85% 16.99% 17.28% 16.31% 16.16% 29.10% 27.52% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 267.76 248.24 249.83 245.38 246.42 374.90 382.44 -21.13%
EPS 23.59 23.11 23.49 21.69 21.34 29.10 27.52 -9.75%
DPS 14.50 14.00 15.01 13.29 12.01 15.84 13.50 4.87%
NAPS 1.40 1.36 1.36 1.33 1.32 1.00 1.00 25.12%
Adjusted Per Share Value based on latest NOSH - 113,600
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 86.61 80.45 80.76 79.44 80.00 80.57 81.32 4.28%
EPS 7.63 7.49 7.60 7.02 6.93 6.25 5.85 19.35%
DPS 4.69 4.53 4.85 4.30 3.90 3.40 2.86 39.01%
NAPS 0.4529 0.4407 0.4397 0.4306 0.4285 0.2149 0.2126 65.48%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.54 3.57 2.81 2.55 2.42 2.05 1.87 -
P/RPS 1.32 1.44 1.12 1.04 0.98 0.55 0.49 93.48%
P/EPS 15.01 15.45 11.96 11.76 11.34 7.04 6.79 69.61%
EY 6.66 6.47 8.36 8.51 8.82 14.20 14.72 -41.03%
DY 4.10 3.92 5.34 5.21 4.96 7.73 7.22 -31.40%
P/NAPS 2.53 2.63 2.07 1.92 1.83 2.05 1.87 22.30%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 06/11/13 22/08/13 25/04/13 21/02/13 25/10/12 26/07/12 26/04/12 -
Price 3.65 3.45 3.10 2.52 2.62 2.11 1.88 -
P/RPS 1.36 1.39 1.24 1.03 1.06 0.56 0.49 97.37%
P/EPS 15.47 14.93 13.19 11.62 12.28 7.25 6.83 72.38%
EY 6.46 6.70 7.58 8.61 8.14 13.79 14.64 -42.01%
DY 3.97 4.06 4.84 5.27 4.58 7.51 7.18 -32.60%
P/NAPS 2.61 2.54 2.28 1.89 1.98 2.11 1.88 24.42%

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