[SCIPACK] QoQ TTM Result on 31-Mar-2018

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
14-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018
Profit Trend
QoQ- 2.73%
YoY- 12.15%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 106,373 418,809 207,695 399,272 388,647 373,346 365,378 -67.93%
PBT 6,274 36,470 21,660 36,849 35,742 31,838 28,537 -75.24%
Tax -1,261 -8,112 -5,390 -8,459 -8,665 -7,322 -5,790 -75.46%
NP 5,013 28,358 16,270 28,390 27,077 24,516 22,747 -75.19%
-
NP to SH 4,651 26,272 15,119 26,666 25,958 23,959 22,747 -76.84%
-
Tax Rate 20.10% 22.24% 24.88% 22.96% 24.24% 23.00% 20.29% -
Total Cost 101,360 390,451 191,425 370,882 361,570 348,830 342,631 -67.45%
-
Net Worth 199,933 203,211 0 203,280 199,662 235,901 196,737 1.49%
Dividend
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 2,622 14,087 8,022 14,744 14,901 14,238 14,056 -78.72%
Div Payout % 56.38% 53.62% 53.07% 55.29% 57.41% 59.43% 61.80% -
Equity
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 199,933 203,211 0 203,280 199,662 235,901 196,737 1.49%
NOSH 327,760 327,898 327,872 327,898 327,894 327,894 327,894 -0.03%
Ratio Analysis
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.71% 6.77% 7.83% 7.11% 6.97% 6.57% 6.23% -
ROE 2.33% 12.93% 0.00% 13.12% 13.00% 10.16% 11.56% -
Per Share
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 32.45 127.78 63.35 121.78 118.74 113.95 111.43 -67.92%
EPS 1.42 8.02 4.61 8.13 7.93 7.31 6.94 -76.83%
DPS 0.80 4.30 2.45 4.50 4.55 4.35 4.29 -78.73%
NAPS 0.61 0.62 0.00 0.62 0.61 0.72 0.60 1.53%
Adjusted Per Share Value based on latest NOSH - 327,898
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 30.29 119.26 59.14 113.70 110.67 106.31 104.05 -67.93%
EPS 1.32 7.48 4.31 7.59 7.39 6.82 6.48 -76.92%
DPS 0.75 4.01 2.28 4.20 4.24 4.05 4.00 -78.62%
NAPS 0.5693 0.5787 0.00 0.5789 0.5686 0.6718 0.5602 1.49%
Price Multiplier on Financial Quarter End Date
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/07/18 29/06/18 30/04/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.04 2.10 2.23 2.30 2.29 2.19 2.31 -
P/RPS 6.29 1.64 3.52 1.89 1.93 1.92 2.07 178.54%
P/EPS 143.76 26.20 48.36 28.28 28.88 29.95 33.30 285.00%
EY 0.70 3.82 2.07 3.54 3.46 3.34 3.00 -73.85%
DY 0.39 2.05 1.10 1.96 1.99 1.98 1.86 -76.30%
P/NAPS 3.34 3.39 0.00 3.71 3.75 3.04 3.85 -12.27%
Price Multiplier on Announcement Date
31/07/18 30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date - 16/08/18 - 14/05/18 05/02/18 20/11/17 09/08/17 -
Price 0.00 2.05 0.00 2.23 2.32 2.19 2.20 -
P/RPS 0.00 1.60 0.00 1.83 1.95 1.92 1.97 -
P/EPS 0.00 25.58 0.00 27.42 29.25 29.95 31.71 -
EY 0.00 3.91 0.00 3.65 3.42 3.34 3.15 -
DY 0.00 2.10 0.00 2.02 1.96 1.98 1.95 -
P/NAPS 0.00 3.31 0.00 3.60 3.80 3.04 3.67 -

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