[SCIPACK] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
23-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 94.12%
YoY- -2.34%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 86,157 344,505 260,458 177,368 90,393 310,300 230,139 -48.08%
PBT 8,149 31,048 23,916 17,242 8,890 36,374 27,655 -55.75%
Tax -1,962 -7,312 -6,080 -4,422 -2,286 -8,912 -7,128 -57.71%
NP 6,187 23,736 17,836 12,820 6,604 27,462 20,527 -55.07%
-
NP to SH 6,187 23,736 17,836 12,820 6,604 27,462 20,527 -55.07%
-
Tax Rate 24.08% 23.55% 25.42% 25.65% 25.71% 24.50% 25.77% -
Total Cost 79,970 320,769 242,622 164,548 83,789 282,838 209,612 -47.42%
-
Net Worth 171,419 169,349 166,074 166,227 163,961 161,283 158,948 5.16%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 3,973 14,775 10,806 7,969 3,985 17,036 12,488 -53.42%
Div Payout % 64.22% 62.25% 60.59% 62.17% 60.34% 62.04% 60.84% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 171,419 169,349 166,074 166,227 163,961 161,283 158,948 5.16%
NOSH 113,522 113,657 113,749 113,854 113,862 113,579 113,534 -0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.18% 6.89% 6.85% 7.23% 7.31% 8.85% 8.92% -
ROE 3.61% 14.02% 10.74% 7.71% 4.03% 17.03% 12.91% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 75.89 303.11 228.97 155.79 79.39 273.20 202.70 -48.08%
EPS 5.45 8.70 15.68 11.26 5.80 24.18 18.08 -55.07%
DPS 3.50 13.00 9.50 7.00 3.50 15.00 11.00 -53.42%
NAPS 1.51 1.49 1.46 1.46 1.44 1.42 1.40 5.17%
Adjusted Per Share Value based on latest NOSH - 113,846
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 24.53 98.10 74.17 50.51 25.74 88.36 65.53 -48.09%
EPS 1.76 6.76 5.08 3.65 1.88 7.82 5.85 -55.13%
DPS 1.13 4.21 3.08 2.27 1.13 4.85 3.56 -53.50%
NAPS 0.4881 0.4822 0.4729 0.4734 0.4669 0.4593 0.4526 5.16%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.45 4.26 4.30 4.40 4.63 4.15 3.54 -
P/RPS 5.86 1.41 1.88 2.82 5.83 1.52 1.75 123.98%
P/EPS 81.65 20.40 27.42 39.08 79.83 17.16 19.58 159.30%
EY 1.22 4.90 3.65 2.56 1.25 5.83 5.11 -61.54%
DY 0.79 3.05 2.21 1.59 0.76 3.61 3.11 -59.92%
P/NAPS 2.95 2.86 2.95 3.01 3.22 2.92 2.53 10.79%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 07/05/15 11/02/15 21/10/14 23/07/14 12/05/14 11/03/14 06/11/13 -
Price 4.32 4.63 4.25 4.40 4.50 4.30 3.65 -
P/RPS 5.69 1.53 1.86 2.82 5.67 1.57 1.80 115.54%
P/EPS 79.27 22.17 27.10 39.08 77.59 17.78 20.19 149.08%
EY 1.26 4.51 3.69 2.56 1.29 5.62 4.95 -59.86%
DY 0.81 2.81 2.24 1.59 0.78 3.49 3.01 -58.35%
P/NAPS 2.86 3.11 2.91 3.01 3.12 3.03 2.61 6.29%

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