[SCIPACK] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
09-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -4.34%
YoY- -12.27%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 469,286 219,642 418,809 365,378 355,855 342,967 344,822 5.66%
PBT 36,857 5,806 36,470 28,537 33,537 31,498 36,043 0.40%
Tax -8,927 -1,053 -8,112 -5,790 -7,608 -7,206 -8,888 0.07%
NP 27,930 4,753 28,358 22,747 25,929 24,292 27,155 0.50%
-
NP to SH 26,119 4,114 26,272 22,747 25,929 24,292 27,155 -0.69%
-
Tax Rate 24.22% 18.14% 22.24% 20.29% 22.69% 22.88% 24.66% -
Total Cost 441,356 214,889 390,451 342,631 329,926 318,675 317,667 6.05%
-
Net Worth 232,417 0 203,211 196,737 185,277 113,570 166,215 6.17%
Dividend
31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 4,910 14,087 14,056 15,110 10,348 17,057 -
Div Payout % - 119.36% 53.62% 61.80% 58.28% 42.60% 62.82% -
Equity
31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 232,417 0 203,211 196,737 185,277 113,570 166,215 6.17%
NOSH 327,898 327,348 327,898 327,894 272,466 113,570 113,846 20.82%
Ratio Analysis
31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 5.95% 2.16% 6.77% 6.23% 7.29% 7.08% 7.88% -
ROE 11.24% 0.00% 12.93% 11.56% 13.99% 21.39% 16.34% -
Per Share
31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 143.36 67.10 127.78 111.43 130.61 301.99 302.88 -12.52%
EPS 7.98 1.26 8.02 6.94 9.52 21.39 23.85 -17.78%
DPS 0.00 1.50 4.30 4.29 5.55 9.12 15.00 -
NAPS 0.71 0.00 0.62 0.60 0.68 1.00 1.46 -12.09%
Adjusted Per Share Value based on latest NOSH - 327,894
31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 133.63 62.55 119.26 104.05 101.33 97.66 98.19 5.66%
EPS 7.44 1.17 7.48 6.48 7.38 6.92 7.73 -0.68%
DPS 0.00 1.40 4.01 4.00 4.30 2.95 4.86 -
NAPS 0.6618 0.00 0.5787 0.5602 0.5276 0.3234 0.4733 6.17%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/01/20 31/01/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.23 1.64 2.10 2.31 2.11 4.30 4.40 -
P/RPS 1.56 2.44 1.64 2.07 1.62 1.42 1.45 1.31%
P/EPS 27.95 130.49 26.20 33.30 22.17 20.10 18.45 7.71%
EY 3.58 0.77 3.82 3.00 4.51 4.97 5.42 -7.14%
DY 0.00 0.91 2.05 1.86 2.63 2.12 3.41 -
P/NAPS 3.14 0.00 3.39 3.85 3.10 4.30 3.01 0.75%
Price Multiplier on Announcement Date
31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 09/03/20 - 16/08/18 09/08/17 10/08/16 12/08/15 23/07/14 -
Price 2.25 0.00 2.05 2.20 2.07 4.24 4.40 -
P/RPS 1.57 0.00 1.60 1.97 1.58 1.40 1.45 1.43%
P/EPS 28.20 0.00 25.58 31.71 21.75 19.82 18.45 7.88%
EY 3.55 0.00 3.91 3.15 4.60 5.04 5.42 -7.28%
DY 0.00 0.00 2.10 1.95 2.68 2.15 3.41 -
P/NAPS 3.17 0.00 3.31 3.67 3.04 4.24 3.01 0.93%

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