[SCIPACK] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
11-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -6.28%
YoY- 11.0%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 90,360 83,113 84,047 80,161 73,760 75,703 75,462 3.04%
PBT 7,268 8,900 7,132 8,719 8,681 7,272 5,467 4.85%
Tax -1,337 -2,312 -1,232 -1,784 -2,425 -1,242 -1,123 2.94%
NP 5,931 6,588 5,900 6,935 6,256 6,030 4,344 5.32%
-
NP to SH 5,931 6,588 5,900 6,935 6,248 5,911 4,155 6.10%
-
Tax Rate 18.40% 25.98% 17.27% 20.46% 27.93% 17.08% 20.54% -
Total Cost 84,429 76,525 78,147 73,226 67,504 69,673 71,118 2.89%
-
Net Worth 190,510 434,643 113,378 113,707 151,088 73,143 132,204 6.27%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,592 3,553 3,968 4,548 3,976 2,925 2,644 5.23%
Div Payout % 60.57% 53.94% 67.26% 65.58% 63.64% 49.50% 63.64% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 190,510 434,643 113,378 113,707 151,088 73,143 132,204 6.27%
NOSH 273,246 273,360 113,378 113,707 113,600 73,143 75,545 23.87%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.56% 7.93% 7.02% 8.65% 8.48% 7.97% 5.76% -
ROE 3.11% 1.52% 5.20% 6.10% 4.14% 8.08% 3.14% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 33.20 30.40 74.13 70.50 64.93 103.50 99.89 -16.75%
EPS 2.18 2.41 2.17 6.10 5.50 5.24 5.50 -14.28%
DPS 1.32 1.30 3.50 4.00 3.50 4.00 3.50 -14.98%
NAPS 0.70 1.59 1.00 1.00 1.33 1.00 1.75 -14.15%
Adjusted Per Share Value based on latest NOSH - 113,707
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 25.73 23.67 23.93 22.83 21.00 21.56 21.49 3.04%
EPS 1.69 1.88 1.68 1.97 1.78 1.68 1.18 6.16%
DPS 1.02 1.01 1.13 1.30 1.13 0.83 0.75 5.25%
NAPS 0.5425 1.2377 0.3229 0.3238 0.4302 0.2083 0.3765 6.27%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.23 5.49 4.26 4.15 2.55 1.77 1.75 -
P/RPS 6.72 18.06 5.75 5.89 3.93 1.71 1.75 25.11%
P/EPS 102.33 227.80 81.86 68.04 46.36 21.90 31.82 21.47%
EY 0.98 0.44 1.22 1.47 2.16 4.57 3.14 -17.62%
DY 0.59 0.24 0.82 0.96 1.37 2.26 2.00 -18.39%
P/NAPS 3.19 3.45 4.26 4.15 1.92 1.77 1.00 21.30%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 22/02/16 11/02/15 11/03/14 21/02/13 17/02/12 17/02/11 -
Price 2.35 2.22 4.63 4.30 2.52 1.97 1.70 -
P/RPS 7.08 7.30 6.25 6.10 3.88 1.90 1.70 26.81%
P/EPS 107.84 92.12 88.97 70.50 45.82 24.38 30.91 23.13%
EY 0.93 1.09 1.12 1.42 2.18 4.10 3.24 -18.76%
DY 0.56 0.59 0.76 0.93 1.39 2.03 2.06 -19.49%
P/NAPS 3.36 1.40 4.63 4.30 1.89 1.97 0.97 22.98%

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