[SCIPACK] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
21-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -7.25%
YoY- -13.11%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 377,314 374,397 349,120 347,277 306,852 273,322 278,034 5.21%
PBT 32,760 30,242 35,770 31,888 36,873 33,653 24,006 5.31%
Tax -7,980 -5,460 -8,926 -8,106 -9,504 -8,634 -4,372 10.53%
NP 24,780 24,782 26,844 23,781 27,369 25,018 19,634 3.95%
-
NP to SH 24,037 24,782 26,844 23,781 27,369 24,524 18,885 4.09%
-
Tax Rate 24.36% 18.05% 24.95% 25.42% 25.77% 25.66% 18.21% -
Total Cost 352,534 349,614 322,276 323,496 279,482 248,304 258,400 5.30%
-
Net Worth 235,901 185,324 177,043 166,074 158,948 149,499 137,288 9.43%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 15,158 14,898 16,645 14,408 16,651 19,631 9,502 8.08%
Div Payout % 63.06% 60.12% 62.01% 60.59% 60.84% 80.05% 50.32% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 235,901 185,324 177,043 166,074 158,948 149,499 137,288 9.43%
NOSH 327,894 272,536 113,489 113,749 113,534 113,257 75,021 27.83%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.57% 6.62% 7.69% 6.85% 8.92% 9.15% 7.06% -
ROE 10.19% 13.37% 15.16% 14.32% 17.22% 16.40% 13.76% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 115.16 137.38 307.62 305.30 270.27 241.33 370.61 -17.68%
EPS 7.33 9.09 23.65 20.91 24.11 21.65 25.17 -18.56%
DPS 4.63 5.47 14.67 12.67 14.67 17.33 12.67 -15.43%
NAPS 0.72 0.68 1.56 1.46 1.40 1.32 1.83 -14.38%
Adjusted Per Share Value based on latest NOSH - 113,484
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 107.44 106.61 99.42 98.89 87.38 77.83 79.17 5.21%
EPS 6.84 7.06 7.64 6.77 7.79 6.98 5.38 4.07%
DPS 4.32 4.24 4.74 4.10 4.74 5.59 2.71 8.07%
NAPS 0.6718 0.5277 0.5042 0.4729 0.4526 0.4257 0.3909 9.43%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.19 2.22 4.40 4.30 3.54 2.42 1.63 -
P/RPS 1.90 1.62 1.43 1.41 1.31 1.00 0.44 27.58%
P/EPS 29.85 24.41 18.60 20.57 14.68 11.18 6.48 28.96%
EY 3.35 4.10 5.38 4.86 6.81 8.95 15.44 -22.46%
DY 2.11 2.46 3.33 2.95 4.14 7.16 7.77 -19.51%
P/NAPS 3.04 3.26 2.82 2.95 2.53 1.83 0.89 22.69%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 20/11/17 10/11/16 17/11/15 21/10/14 06/11/13 25/10/12 21/10/11 -
Price 2.19 2.28 5.24 4.25 3.65 2.62 1.71 -
P/RPS 1.90 1.66 1.70 1.39 1.35 1.09 0.46 26.64%
P/EPS 29.85 25.07 22.15 20.33 15.14 12.10 6.79 27.96%
EY 3.35 3.99 4.51 4.92 6.60 8.26 14.72 -21.84%
DY 2.11 2.40 2.80 2.98 4.02 6.62 7.41 -18.87%
P/NAPS 3.04 3.35 3.36 2.91 2.61 1.98 0.93 21.80%

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