[SCIPACK] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -2.61%
YoY- -8.24%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 373,346 365,378 375,575 371,158 363,911 355,855 348,495 4.69%
PBT 31,838 28,537 29,312 29,950 31,582 33,537 35,652 -7.25%
Tax -7,322 -5,790 -5,534 -5,432 -6,407 -7,608 -8,610 -10.23%
NP 24,516 22,747 23,778 24,518 25,175 25,929 27,042 -6.32%
-
NP to SH 23,959 22,747 23,778 24,518 25,175 25,929 27,042 -7.74%
-
Tax Rate 23.00% 20.29% 18.88% 18.14% 20.29% 22.69% 24.15% -
Total Cost 348,830 342,631 351,797 346,640 338,736 329,926 321,453 5.59%
-
Net Worth 235,901 196,737 193,613 190,510 184,707 185,277 183,208 18.33%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 14,238 14,056 14,401 14,766 14,727 15,110 16,029 -7.58%
Div Payout % 59.43% 61.80% 60.57% 60.23% 58.50% 58.28% 59.28% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 235,901 196,737 193,613 190,510 184,707 185,277 183,208 18.33%
NOSH 327,894 327,894 273,246 273,246 271,628 272,466 273,445 12.85%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.57% 6.23% 6.33% 6.61% 6.92% 7.29% 7.76% -
ROE 10.16% 11.56% 12.28% 12.87% 13.63% 13.99% 14.76% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 113.95 111.43 137.73 136.38 133.97 130.61 127.45 -7.18%
EPS 7.31 6.94 8.72 9.01 9.27 9.52 9.89 -18.23%
DPS 4.35 4.29 5.29 5.42 5.40 5.55 5.86 -18.00%
NAPS 0.72 0.60 0.71 0.70 0.68 0.68 0.67 4.91%
Adjusted Per Share Value based on latest NOSH - 273,246
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 107.00 104.72 107.64 106.37 104.30 101.99 99.88 4.69%
EPS 6.87 6.52 6.81 7.03 7.22 7.43 7.75 -7.71%
DPS 4.08 4.03 4.13 4.23 4.22 4.33 4.59 -7.54%
NAPS 0.6761 0.5639 0.5549 0.546 0.5294 0.531 0.5251 18.33%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.19 2.31 2.46 2.23 2.22 2.11 2.17 -
P/RPS 1.92 2.07 1.79 1.64 1.66 1.62 1.70 8.44%
P/EPS 29.95 33.30 28.21 24.75 23.95 22.17 21.94 23.03%
EY 3.34 3.00 3.54 4.04 4.17 4.51 4.56 -18.72%
DY 1.98 1.86 2.15 2.43 2.43 2.63 2.70 -18.66%
P/NAPS 3.04 3.85 3.46 3.19 3.26 3.10 3.24 -4.15%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 09/08/17 04/05/17 24/02/17 10/11/16 10/08/16 05/05/16 -
Price 2.19 2.20 2.55 2.35 2.28 2.07 2.07 -
P/RPS 1.92 1.97 1.85 1.72 1.70 1.58 1.62 11.98%
P/EPS 29.95 31.71 29.24 26.09 24.60 21.75 20.93 26.95%
EY 3.34 3.15 3.42 3.83 4.06 4.60 4.78 -21.23%
DY 1.98 1.95 2.07 2.31 2.37 2.68 2.83 -21.17%
P/NAPS 3.04 3.67 3.59 3.36 3.35 3.04 3.09 -1.08%

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