[SCIPACK] YoY Cumulative 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- 84.58%
YoY- 14.25%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 186,732 175,830 177,368 142,846 139,335 140,861 120,860 7.51%
PBT 15,501 17,692 17,242 17,573 15,987 12,512 12,062 4.26%
Tax -2,917 -4,316 -4,422 -4,446 -4,163 -2,506 -2,628 1.75%
NP 12,584 13,376 12,820 13,127 11,824 10,006 9,434 4.91%
-
NP to SH 12,584 13,376 12,820 13,127 11,490 9,621 9,206 5.34%
-
Tax Rate 18.82% 24.40% 25.65% 25.30% 26.04% 20.03% 21.79% -
Total Cost 174,148 162,454 164,548 129,719 127,511 130,855 111,426 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 7,588 8,516 7,969 7,948 7,125 4,870 4,498 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 6.78% 7.65% 7.71% 8.50% 7.82% 7.09% 7.35% -
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 68.41 154.85 155.79 125.79 185.78 187.99 161.22 -13.30%
EPS 4.61 11.78 11.26 11.56 15.32 12.84 12.28 -15.05%
DPS 2.78 7.50 7.00 7.00 9.50 6.50 6.00 -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 53.17 50.07 50.51 40.68 39.68 40.11 34.42 7.50%
EPS 3.58 3.81 3.65 3.74 3.27 2.74 2.62 5.33%
DPS 2.16 2.43 2.27 2.26 2.03 1.39 1.28 9.10%
NAPS 0.5286 0.4979 0.4734 0.4398 0.4186 0.3862 0.3565 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 3.08 2.78 2.82 2.84 1.10 0.93 1.31 15.29%
P/EPS 45.77 36.50 39.08 30.88 13.38 13.55 17.18 17.72%
EY 2.18 2.74 2.56 3.24 7.47 7.38 5.82 -15.08%
DY 1.32 1.74 1.59 1.96 4.63 3.74 2.84 -11.97%
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 3.03 2.74 2.82 2.74 1.14 1.03 1.38 13.99%
P/EPS 44.90 35.99 39.08 29.84 13.77 15.03 18.08 16.35%
EY 2.23 2.78 2.56 3.35 7.26 6.65 5.53 -14.03%
DY 1.34 1.77 1.59 2.03 4.50 3.37 2.70 -11.01%
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