[SCIPACK] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -0.19%
YoY- -13.57%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 349,120 351,660 344,628 344,505 347,277 354,736 361,572 -2.30%
PBT 35,770 35,384 32,596 31,048 31,888 34,484 35,560 0.39%
Tax -8,926 -8,632 -7,848 -7,312 -8,106 -8,844 -9,144 -1.59%
NP 26,844 26,752 24,748 23,736 23,781 25,640 26,416 1.07%
-
NP to SH 26,844 26,752 24,748 23,736 23,781 25,640 26,416 1.07%
-
Tax Rate 24.95% 24.40% 24.08% 23.55% 25.42% 25.65% 25.71% -
Total Cost 322,276 324,908 319,880 320,769 323,496 329,096 335,156 -2.57%
-
Net Worth 177,043 174,864 171,419 169,349 166,074 166,227 163,961 5.24%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 16,645 17,032 15,893 14,775 14,408 15,939 15,940 2.92%
Div Payout % 62.01% 63.67% 64.22% 62.25% 60.59% 62.17% 60.34% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 177,043 174,864 171,419 169,349 166,074 166,227 163,961 5.24%
NOSH 113,489 113,548 113,522 113,657 113,749 113,854 113,862 -0.21%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 7.69% 7.61% 7.18% 6.89% 6.85% 7.23% 7.31% -
ROE 15.16% 15.30% 14.44% 14.02% 14.32% 15.42% 16.11% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 307.62 309.70 303.58 303.11 305.30 311.57 317.55 -2.09%
EPS 23.65 23.56 21.80 8.70 20.91 22.52 23.20 1.28%
DPS 14.67 15.00 14.00 13.00 12.67 14.00 14.00 3.16%
NAPS 1.56 1.54 1.51 1.49 1.46 1.46 1.44 5.47%
Adjusted Per Share Value based on latest NOSH - 113,378
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 100.06 100.79 98.77 98.74 99.53 101.67 103.63 -2.30%
EPS 7.69 7.67 7.09 6.80 6.82 7.35 7.57 1.05%
DPS 4.77 4.88 4.56 4.23 4.13 4.57 4.57 2.89%
NAPS 0.5074 0.5012 0.4913 0.4854 0.476 0.4764 0.4699 5.24%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 4.40 4.30 4.45 4.26 4.30 4.40 4.63 -
P/RPS 1.43 1.39 1.47 1.41 1.41 1.41 1.46 -1.37%
P/EPS 18.60 18.25 20.41 20.40 20.57 19.54 19.96 -4.59%
EY 5.38 5.48 4.90 4.90 4.86 5.12 5.01 4.86%
DY 3.33 3.49 3.15 3.05 2.95 3.18 3.02 6.72%
P/NAPS 2.82 2.79 2.95 2.86 2.95 3.01 3.22 -8.45%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 12/08/15 07/05/15 11/02/15 21/10/14 23/07/14 12/05/14 -
Price 5.24 4.24 4.32 4.63 4.25 4.40 4.50 -
P/RPS 1.70 1.37 1.42 1.53 1.39 1.41 1.42 12.73%
P/EPS 22.15 18.00 19.82 22.17 20.33 19.54 19.40 9.23%
EY 4.51 5.56 5.05 4.51 4.92 5.12 5.16 -8.57%
DY 2.80 3.54 3.24 2.81 2.98 3.18 3.11 -6.75%
P/NAPS 3.36 2.75 2.86 3.11 2.91 3.01 3.12 5.05%

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