[SCIPACK] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -7.71%
YoY- 14.25%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 373,464 351,660 354,736 285,692 278,670 281,722 241,720 7.51%
PBT 31,002 35,384 34,484 35,146 31,974 25,024 24,124 4.26%
Tax -5,834 -8,632 -8,844 -8,892 -8,326 -5,012 -5,256 1.75%
NP 25,168 26,752 25,640 26,254 23,648 20,012 18,868 4.91%
-
NP to SH 25,168 26,752 25,640 26,254 22,980 19,242 18,412 5.34%
-
Tax Rate 18.82% 24.40% 25.65% 25.30% 26.04% 20.03% 21.79% -
Total Cost 348,296 324,908 329,096 259,438 255,022 261,710 222,852 7.71%
-
Net Worth 185,620 174,864 166,227 154,435 147,000 135,623 125,195 6.77%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 15,177 17,032 15,939 15,897 14,250 9,740 8,996 9.09%
Div Payout % 60.30% 63.67% 62.17% 60.55% 62.01% 50.62% 48.86% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 185,620 174,864 166,227 154,435 147,000 135,623 125,195 6.77%
NOSH 272,971 113,548 113,854 113,555 75,000 74,929 74,967 24.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.74% 7.61% 7.23% 9.19% 8.49% 7.10% 7.81% -
ROE 13.56% 15.30% 15.42% 17.00% 15.63% 14.19% 14.71% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 136.81 309.70 311.57 251.59 371.56 375.98 322.43 -13.30%
EPS 9.22 23.56 22.52 23.12 30.64 25.68 24.56 -15.05%
DPS 5.56 15.00 14.00 14.00 19.00 13.00 12.00 -12.02%
NAPS 0.68 1.54 1.46 1.36 1.96 1.81 1.67 -13.89%
Adjusted Per Share Value based on latest NOSH - 113,705
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 107.04 100.79 101.67 81.88 79.87 80.74 69.28 7.51%
EPS 7.21 7.67 7.35 7.52 6.59 5.51 5.28 5.32%
DPS 4.35 4.88 4.57 4.56 4.08 2.79 2.58 9.08%
NAPS 0.532 0.5012 0.4764 0.4426 0.4213 0.3887 0.3588 6.77%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.11 4.30 4.40 3.57 2.05 1.74 2.11 -
P/RPS 1.54 1.39 1.41 1.42 0.55 0.46 0.65 15.44%
P/EPS 22.89 18.25 19.54 15.44 6.69 6.78 8.59 17.72%
EY 4.37 5.48 5.12 6.48 14.95 14.76 11.64 -15.05%
DY 2.64 3.49 3.18 3.92 9.27 7.47 5.69 -12.00%
P/NAPS 3.10 2.79 3.01 2.63 1.05 0.96 1.26 16.17%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 10/08/16 12/08/15 23/07/14 22/08/13 26/07/12 28/07/11 28/07/10 -
Price 2.07 4.24 4.40 3.45 2.11 1.93 2.22 -
P/RPS 1.51 1.37 1.41 1.37 0.57 0.51 0.69 13.92%
P/EPS 22.45 18.00 19.54 14.92 6.89 7.52 9.04 16.35%
EY 4.45 5.56 5.12 6.70 14.52 13.31 11.06 -14.06%
DY 2.69 3.54 3.18 4.06 9.00 6.74 5.41 -10.98%
P/NAPS 3.04 2.75 3.01 2.54 1.08 1.07 1.33 14.75%

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