[SCIPACK] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
10-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -1.53%
YoY- -7.68%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 361,904 376,464 371,158 374,397 373,464 358,796 344,953 3.25%
PBT 28,176 29,740 29,950 30,242 31,002 32,292 35,728 -14.65%
Tax -6,550 -6,668 -5,432 -5,460 -5,834 -6,260 -9,007 -19.14%
NP 21,626 23,072 24,518 24,782 25,168 26,032 26,721 -13.16%
-
NP to SH 21,626 23,072 24,518 24,782 25,168 26,032 26,721 -13.16%
-
Tax Rate 23.25% 22.42% 18.14% 18.05% 18.82% 19.39% 25.21% -
Total Cost 340,278 353,392 346,640 349,614 348,296 332,764 318,232 4.57%
-
Net Worth 196,737 193,613 190,510 185,324 185,620 183,208 433,534 -40.97%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 15,214 14,398 14,750 14,898 15,177 15,859 33,537 -40.98%
Div Payout % 70.35% 62.41% 60.16% 60.12% 60.30% 60.92% 125.51% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 196,737 193,613 190,510 185,324 185,620 183,208 433,534 -40.97%
NOSH 327,894 273,246 273,246 272,536 272,971 273,445 272,663 13.09%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.98% 6.13% 6.61% 6.62% 6.74% 7.26% 7.75% -
ROE 10.99% 11.92% 12.87% 13.37% 13.56% 14.21% 6.16% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 110.37 138.05 136.38 137.38 136.81 131.21 126.51 -8.70%
EPS 6.60 8.48 9.00 9.09 9.22 9.52 9.80 -23.18%
DPS 4.64 5.28 5.42 5.47 5.56 5.80 12.30 -47.82%
NAPS 0.60 0.71 0.70 0.68 0.68 0.67 1.59 -47.81%
Adjusted Per Share Value based on latest NOSH - 271,628
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 103.06 107.20 105.69 106.61 106.35 102.17 98.23 3.25%
EPS 6.16 6.57 6.98 7.06 7.17 7.41 7.61 -13.15%
DPS 4.33 4.10 4.20 4.24 4.32 4.52 9.55 -41.00%
NAPS 0.5602 0.5513 0.5425 0.5277 0.5286 0.5217 1.2345 -40.97%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.31 2.46 2.23 2.22 2.11 2.17 5.49 -
P/RPS 2.09 1.78 1.64 1.62 1.54 1.65 4.34 -38.58%
P/EPS 35.02 29.08 24.75 24.41 22.89 22.79 56.02 -26.91%
EY 2.86 3.44 4.04 4.10 4.37 4.39 1.79 36.70%
DY 2.01 2.15 2.43 2.46 2.64 2.67 2.24 -6.97%
P/NAPS 3.85 3.46 3.19 3.26 3.10 3.24 3.45 7.59%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 09/08/17 04/05/17 24/02/17 10/11/16 10/08/16 05/05/16 22/02/16 -
Price 2.20 2.55 2.35 2.28 2.07 2.07 2.22 -
P/RPS 1.99 1.85 1.72 1.66 1.51 1.58 1.75 8.95%
P/EPS 33.36 30.14 26.09 25.07 22.45 21.74 22.65 29.48%
EY 3.00 3.32 3.83 3.99 4.45 4.60 4.41 -22.66%
DY 2.11 2.07 2.31 2.40 2.69 2.80 5.54 -47.48%
P/NAPS 3.67 3.59 3.36 3.35 3.04 3.09 1.40 90.23%

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