[SCIPACK] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
06-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 23.03%
YoY- 7.2%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 94,066 86,010 83,090 87,293 65,657 67,665 71,427 4.69%
PBT 7,181 9,136 6,674 10,082 9,253 5,493 6,297 2.21%
Tax -1,178 -2,379 -1,658 -2,682 -2,313 -773 -1,367 -2.44%
NP 6,003 6,757 5,016 7,400 6,940 4,720 4,930 3.33%
-
NP to SH 6,003 6,757 5,016 7,400 6,903 4,543 4,825 3.70%
-
Tax Rate 16.40% 26.04% 24.84% 26.60% 25.00% 14.07% 21.71% -
Total Cost 88,063 79,253 78,074 79,893 58,717 62,945 66,497 4.78%
-
Net Worth 184,707 176,861 165,686 158,895 150,362 137,643 130,425 5.96%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 3,585 3,968 2,837 4,539 3,986 2,256 2,261 7.97%
Div Payout % 59.73% 58.72% 56.56% 61.35% 57.76% 49.67% 46.87% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 184,707 176,861 165,686 158,895 150,362 137,643 130,425 5.96%
NOSH 271,628 113,372 113,484 113,496 113,910 75,215 75,390 23.79%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.38% 7.86% 6.04% 8.48% 10.57% 6.98% 6.90% -
ROE 3.25% 3.82% 3.03% 4.66% 4.59% 3.30% 3.70% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 34.63 75.86 73.22 76.91 57.64 89.96 94.74 -15.42%
EPS 2.21 5.96 4.42 6.52 6.06 6.04 6.40 -16.22%
DPS 1.32 3.50 2.50 4.00 3.50 3.00 3.00 -12.77%
NAPS 0.68 1.56 1.46 1.40 1.32 1.83 1.73 -14.40%
Adjusted Per Share Value based on latest NOSH - 113,496
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 26.79 24.49 23.66 24.86 18.70 19.27 20.34 4.69%
EPS 1.71 1.92 1.43 2.11 1.97 1.29 1.37 3.76%
DPS 1.02 1.13 0.81 1.29 1.14 0.64 0.64 8.07%
NAPS 0.526 0.5036 0.4718 0.4525 0.4282 0.392 0.3714 5.96%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.22 4.40 4.30 3.54 2.42 1.63 2.01 -
P/RPS 6.41 5.80 5.87 4.60 4.20 1.81 2.12 20.23%
P/EPS 100.45 73.83 97.29 54.29 39.93 26.99 31.41 21.35%
EY 1.00 1.35 1.03 1.84 2.50 3.71 3.18 -17.52%
DY 0.59 0.80 0.58 1.13 1.45 1.84 1.49 -14.29%
P/NAPS 3.26 2.82 2.95 2.53 1.83 0.89 1.16 18.77%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 10/11/16 17/11/15 21/10/14 06/11/13 25/10/12 21/10/11 11/11/10 -
Price 2.28 5.24 4.25 3.65 2.62 1.71 1.88 -
P/RPS 6.58 6.91 5.80 4.75 4.55 1.90 1.98 22.13%
P/EPS 103.17 87.92 96.15 55.98 43.23 28.31 29.37 23.27%
EY 0.97 1.14 1.04 1.79 2.31 3.53 3.40 -18.84%
DY 0.58 0.67 0.59 1.10 1.34 1.75 1.60 -15.54%
P/NAPS 3.35 3.36 2.91 2.61 1.98 0.93 1.09 20.55%

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