[SCIPACK] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
25-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 6.72%
YoY- 29.86%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 285,692 293,544 278,752 273,322 278,670 275,036 284,229 0.34%
PBT 35,146 38,008 33,921 33,653 31,974 28,776 25,277 24.60%
Tax -8,892 -9,560 -8,901 -8,634 -8,326 -7,636 -4,521 57.04%
NP 26,254 28,448 25,020 25,018 23,648 21,140 20,756 16.97%
-
NP to SH 26,254 28,448 24,641 24,524 22,980 20,412 20,075 19.60%
-
Tax Rate 25.30% 25.15% 26.24% 25.66% 26.04% 26.54% 17.89% -
Total Cost 259,438 265,096 253,732 248,304 255,022 253,896 263,473 -1.02%
-
Net Worth 154,435 154,263 150,747 149,499 147,000 142,496 93,698 39.57%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 15,897 18,148 18,701 19,631 14,250 10,444 10,119 35.17%
Div Payout % 60.55% 63.80% 75.90% 80.05% 62.01% 51.17% 50.41% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 154,435 154,263 150,747 149,499 147,000 142,496 93,698 39.57%
NOSH 113,555 113,429 113,344 113,257 75,000 74,605 74,958 31.93%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.19% 9.69% 8.98% 9.15% 8.49% 7.69% 7.30% -
ROE 17.00% 18.44% 16.35% 16.40% 15.63% 14.32% 21.43% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 251.59 258.79 245.93 241.33 371.56 368.65 379.18 -23.94%
EPS 23.12 25.08 21.74 21.65 30.64 27.36 17.78 19.15%
DPS 14.00 16.00 16.50 17.33 19.00 14.00 13.50 2.45%
NAPS 1.36 1.36 1.33 1.32 1.96 1.91 1.25 5.78%
Adjusted Per Share Value based on latest NOSH - 113,910
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 81.35 83.59 79.38 77.83 79.35 78.32 80.94 0.33%
EPS 7.48 8.10 7.02 6.98 6.54 5.81 5.72 19.60%
DPS 4.53 5.17 5.33 5.59 4.06 2.97 2.88 35.28%
NAPS 0.4398 0.4393 0.4293 0.4257 0.4186 0.4058 0.2668 39.58%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.57 2.81 2.55 2.42 2.05 1.87 1.77 -
P/RPS 1.42 1.09 1.04 1.00 0.55 0.51 0.47 109.13%
P/EPS 15.44 11.20 11.73 11.18 6.69 6.83 6.61 76.13%
EY 6.48 8.93 8.53 8.95 14.95 14.63 15.13 -43.21%
DY 3.92 5.69 6.47 7.16 9.27 7.49 7.63 -35.87%
P/NAPS 2.63 2.07 1.92 1.83 1.05 0.98 1.42 50.87%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 25/04/13 21/02/13 25/10/12 26/07/12 26/04/12 17/02/12 -
Price 3.45 3.10 2.52 2.62 2.11 1.88 1.97 -
P/RPS 1.37 1.20 1.02 1.09 0.57 0.51 0.52 90.86%
P/EPS 14.92 12.36 11.59 12.10 6.89 6.87 7.36 60.24%
EY 6.70 8.09 8.63 8.26 14.52 14.55 13.59 -37.61%
DY 4.06 5.16 6.55 6.62 9.00 7.45 6.85 -29.46%
P/NAPS 2.54 2.28 1.89 1.98 1.08 0.98 1.58 37.27%

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