[SCIPACK] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 0.48%
YoY- 22.74%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 306,852 285,692 293,544 278,752 273,322 278,670 275,036 7.56%
PBT 36,873 35,146 38,008 33,921 33,653 31,974 28,776 17.95%
Tax -9,504 -8,892 -9,560 -8,901 -8,634 -8,326 -7,636 15.69%
NP 27,369 26,254 28,448 25,020 25,018 23,648 21,140 18.76%
-
NP to SH 27,369 26,254 28,448 24,641 24,524 22,980 20,412 21.57%
-
Tax Rate 25.77% 25.30% 25.15% 26.24% 25.66% 26.04% 26.54% -
Total Cost 279,482 259,438 265,096 253,732 248,304 255,022 253,896 6.60%
-
Net Worth 158,948 154,435 154,263 150,747 149,499 147,000 142,496 7.54%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 16,651 15,897 18,148 18,701 19,631 14,250 10,444 36.43%
Div Payout % 60.84% 60.55% 63.80% 75.90% 80.05% 62.01% 51.17% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 158,948 154,435 154,263 150,747 149,499 147,000 142,496 7.54%
NOSH 113,534 113,555 113,429 113,344 113,257 75,000 74,605 32.26%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.92% 9.19% 9.69% 8.98% 9.15% 8.49% 7.69% -
ROE 17.22% 17.00% 18.44% 16.35% 16.40% 15.63% 14.32% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 270.27 251.59 258.79 245.93 241.33 371.56 368.65 -18.67%
EPS 24.11 23.12 25.08 21.74 21.65 30.64 27.36 -8.07%
DPS 14.67 14.00 16.00 16.50 17.33 19.00 14.00 3.16%
NAPS 1.40 1.36 1.36 1.33 1.32 1.96 1.91 -18.68%
Adjusted Per Share Value based on latest NOSH - 113,600
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 87.94 81.88 84.13 79.89 78.33 79.87 78.83 7.55%
EPS 7.84 7.52 8.15 7.06 7.03 6.59 5.85 21.53%
DPS 4.77 4.56 5.20 5.36 5.63 4.08 2.99 36.49%
NAPS 0.4555 0.4426 0.4421 0.432 0.4285 0.4213 0.4084 7.54%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.54 3.57 2.81 2.55 2.42 2.05 1.87 -
P/RPS 1.31 1.42 1.09 1.04 1.00 0.55 0.51 87.44%
P/EPS 14.68 15.44 11.20 11.73 11.18 6.69 6.83 66.46%
EY 6.81 6.48 8.93 8.53 8.95 14.95 14.63 -39.90%
DY 4.14 3.92 5.69 6.47 7.16 9.27 7.49 -32.62%
P/NAPS 2.53 2.63 2.07 1.92 1.83 1.05 0.98 88.08%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 06/11/13 22/08/13 25/04/13 21/02/13 25/10/12 26/07/12 26/04/12 -
Price 3.65 3.45 3.10 2.52 2.62 2.11 1.88 -
P/RPS 1.35 1.37 1.20 1.02 1.09 0.57 0.51 91.24%
P/EPS 15.14 14.92 12.36 11.59 12.10 6.89 6.87 69.26%
EY 6.60 6.70 8.09 8.63 8.26 14.52 14.55 -40.93%
DY 4.02 4.06 5.16 6.55 6.62 9.00 7.45 -33.69%
P/NAPS 2.61 2.54 2.28 1.89 1.98 1.08 0.98 92.02%

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