[SCIPACK] YoY TTM 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- 1.89%
YoY- 10.17%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 363,911 345,887 340,619 303,899 280,695 283,988 246,867 6.67%
PBT 31,582 33,960 32,635 36,336 32,512 23,472 25,237 3.80%
Tax -6,407 -7,927 -7,864 -9,553 -7,718 -4,402 -4,758 5.07%
NP 25,175 26,033 24,771 26,783 24,794 19,070 20,479 3.49%
-
NP to SH 25,175 26,033 24,771 26,775 24,304 18,319 20,086 3.83%
-
Tax Rate 20.29% 23.34% 24.10% 26.29% 23.74% 18.75% 18.85% -
Total Cost 338,736 319,854 315,848 277,116 255,901 264,918 226,388 6.94%
-
Net Worth 184,707 113,372 165,686 158,895 150,362 137,643 130,425 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 14,727 9,166 15,355 16,464 13,675 9,770 11,659 3.96%
Div Payout % 58.50% 35.21% 61.99% 61.49% 56.27% 53.34% 58.05% -
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 184,707 113,372 165,686 158,895 150,362 137,643 130,425 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 6.92% 7.53% 7.27% 8.81% 8.83% 6.72% 8.30% -
ROE 13.63% 22.96% 14.95% 16.85% 16.16% 13.31% 15.40% -
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 133.97 305.09 300.15 267.76 246.42 377.57 327.45 -13.82%
EPS 9.27 22.96 21.83 23.59 21.34 24.36 26.64 -16.11%
DPS 5.40 8.08 13.50 14.50 12.01 13.00 15.50 -16.10%
NAPS 0.68 1.00 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 103.63 98.50 97.00 86.54 79.93 80.87 70.30 6.67%
EPS 7.17 7.41 7.05 7.62 6.92 5.22 5.72 3.83%
DPS 4.19 2.61 4.37 4.69 3.89 2.78 3.32 3.95%
NAPS 0.526 0.3228 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 1.66 1.44 1.43 1.32 0.98 0.43 0.61 18.13%
P/EPS 23.95 19.16 19.70 15.01 11.34 6.69 7.54 21.22%
EY 4.17 5.22 5.08 6.66 8.82 14.94 13.26 -17.52%
DY 2.43 1.84 3.14 4.10 4.96 7.98 7.71 -17.49%
P/NAPS 3.26 4.40 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 1.70 1.72 1.42 1.36 1.06 0.45 0.57 19.95%
P/EPS 24.60 22.82 19.47 15.47 12.28 7.02 7.06 23.10%
EY 4.06 4.38 5.14 6.46 8.14 14.24 14.17 -18.79%
DY 2.37 1.54 3.18 3.97 4.58 7.60 8.24 -18.73%
P/NAPS 3.35 5.24 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