[SCIPACK] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
23-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -2.94%
YoY- -2.34%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 344,628 344,505 347,277 354,736 361,572 310,300 306,852 8.05%
PBT 32,596 31,048 31,888 34,484 35,560 36,374 36,873 -7.89%
Tax -7,848 -7,312 -8,106 -8,844 -9,144 -8,912 -9,504 -11.99%
NP 24,748 23,736 23,781 25,640 26,416 27,462 27,369 -6.49%
-
NP to SH 24,748 23,736 23,781 25,640 26,416 27,462 27,369 -6.49%
-
Tax Rate 24.08% 23.55% 25.42% 25.65% 25.71% 24.50% 25.77% -
Total Cost 319,880 320,769 323,496 329,096 335,156 282,838 279,482 9.42%
-
Net Worth 171,419 169,349 166,074 166,227 163,961 161,283 158,948 5.16%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 15,893 14,775 14,408 15,939 15,940 17,036 16,651 -3.06%
Div Payout % 64.22% 62.25% 60.59% 62.17% 60.34% 62.04% 60.84% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 171,419 169,349 166,074 166,227 163,961 161,283 158,948 5.16%
NOSH 113,522 113,657 113,749 113,854 113,862 113,579 113,534 -0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.18% 6.89% 6.85% 7.23% 7.31% 8.85% 8.92% -
ROE 14.44% 14.02% 14.32% 15.42% 16.11% 17.03% 17.22% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 303.58 303.11 305.30 311.57 317.55 273.20 270.27 8.06%
EPS 21.80 8.70 20.91 22.52 23.20 24.18 24.11 -6.49%
DPS 14.00 13.00 12.67 14.00 14.00 15.00 14.67 -3.07%
NAPS 1.51 1.49 1.46 1.46 1.44 1.42 1.40 5.17%
Adjusted Per Share Value based on latest NOSH - 113,846
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 98.77 98.74 99.53 101.67 103.63 88.93 87.94 8.05%
EPS 7.09 6.80 6.82 7.35 7.57 7.87 7.84 -6.48%
DPS 4.56 4.23 4.13 4.57 4.57 4.88 4.77 -2.95%
NAPS 0.4913 0.4854 0.476 0.4764 0.4699 0.4622 0.4555 5.17%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.45 4.26 4.30 4.40 4.63 4.15 3.54 -
P/RPS 1.47 1.41 1.41 1.41 1.46 1.52 1.31 7.99%
P/EPS 20.41 20.40 20.57 19.54 19.96 17.16 14.68 24.59%
EY 4.90 4.90 4.86 5.12 5.01 5.83 6.81 -19.71%
DY 3.15 3.05 2.95 3.18 3.02 3.61 4.14 -16.67%
P/NAPS 2.95 2.86 2.95 3.01 3.22 2.92 2.53 10.79%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 07/05/15 11/02/15 21/10/14 23/07/14 12/05/14 11/03/14 06/11/13 -
Price 4.32 4.63 4.25 4.40 4.50 4.30 3.65 -
P/RPS 1.42 1.53 1.39 1.41 1.42 1.57 1.35 3.43%
P/EPS 19.82 22.17 20.33 19.54 19.40 17.78 15.14 19.68%
EY 5.05 4.51 4.92 5.12 5.16 5.62 6.60 -16.35%
DY 3.24 2.81 2.98 3.18 3.11 3.49 4.02 -13.40%
P/NAPS 2.86 3.11 2.91 3.01 3.12 3.03 2.61 6.29%

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