[SCIPACK] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
04-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -5.9%
YoY- -11.37%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 388,647 377,314 361,904 376,464 371,158 374,397 373,464 2.68%
PBT 35,742 32,760 28,176 29,740 29,950 30,242 31,002 9.92%
Tax -8,665 -7,980 -6,550 -6,668 -5,432 -5,460 -5,834 30.08%
NP 27,077 24,780 21,626 23,072 24,518 24,782 25,168 4.98%
-
NP to SH 25,958 24,037 21,626 23,072 24,518 24,782 25,168 2.07%
-
Tax Rate 24.24% 24.36% 23.25% 22.42% 18.14% 18.05% 18.82% -
Total Cost 361,570 352,534 340,278 353,392 346,640 349,614 348,296 2.51%
-
Net Worth 199,662 235,901 196,737 193,613 190,510 185,324 185,620 4.96%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 15,612 15,158 15,214 14,398 14,750 14,898 15,177 1.89%
Div Payout % 60.15% 63.06% 70.35% 62.41% 60.16% 60.12% 60.30% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 199,662 235,901 196,737 193,613 190,510 185,324 185,620 4.96%
NOSH 327,894 327,894 327,894 273,246 273,246 272,536 272,971 12.96%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.97% 6.57% 5.98% 6.13% 6.61% 6.62% 6.74% -
ROE 13.00% 10.19% 10.99% 11.92% 12.87% 13.37% 13.56% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 118.74 115.16 110.37 138.05 136.38 137.38 136.81 -8.98%
EPS 7.92 7.33 6.60 8.48 9.00 9.09 9.22 -9.61%
DPS 4.77 4.63 4.64 5.28 5.42 5.47 5.56 -9.68%
NAPS 0.61 0.72 0.60 0.71 0.70 0.68 0.68 -6.96%
Adjusted Per Share Value based on latest NOSH - 273,246
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 110.67 107.44 103.06 107.20 105.69 106.61 106.35 2.68%
EPS 7.39 6.84 6.16 6.57 6.98 7.06 7.17 2.02%
DPS 4.45 4.32 4.33 4.10 4.20 4.24 4.32 1.99%
NAPS 0.5686 0.6718 0.5602 0.5513 0.5425 0.5277 0.5286 4.96%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.29 2.19 2.31 2.46 2.23 2.22 2.11 -
P/RPS 1.93 1.90 2.09 1.78 1.64 1.62 1.54 16.19%
P/EPS 28.88 29.85 35.02 29.08 24.75 24.41 22.89 16.71%
EY 3.46 3.35 2.86 3.44 4.04 4.10 4.37 -14.37%
DY 2.08 2.11 2.01 2.15 2.43 2.46 2.64 -14.65%
P/NAPS 3.75 3.04 3.85 3.46 3.19 3.26 3.10 13.49%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 05/02/18 20/11/17 09/08/17 04/05/17 24/02/17 10/11/16 10/08/16 -
Price 2.32 2.19 2.20 2.55 2.35 2.28 2.07 -
P/RPS 1.95 1.90 1.99 1.85 1.72 1.66 1.51 18.53%
P/EPS 29.25 29.85 33.36 30.14 26.09 25.07 22.45 19.23%
EY 3.42 3.35 3.00 3.32 3.83 3.99 4.45 -16.05%
DY 2.06 2.11 2.11 2.07 2.31 2.40 2.69 -16.25%
P/NAPS 3.80 3.04 3.67 3.59 3.36 3.35 3.04 15.99%

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