[SCIPACK] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
12-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 116.2%
YoY- 4.34%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 89,699 344,953 261,840 175,830 86,157 344,505 260,458 -50.83%
PBT 8,073 35,728 26,828 17,692 8,149 31,048 23,916 -51.48%
Tax -1,565 -9,007 -6,695 -4,316 -1,962 -7,312 -6,080 -59.50%
NP 6,508 26,721 20,133 13,376 6,187 23,736 17,836 -48.90%
-
NP to SH 6,508 26,721 20,133 13,376 6,187 23,736 17,836 -48.90%
-
Tax Rate 19.39% 25.21% 24.96% 24.40% 24.08% 23.55% 25.42% -
Total Cost 83,191 318,232 241,707 162,454 79,970 320,769 242,622 -50.97%
-
Net Worth 183,208 433,534 177,043 174,864 171,419 169,349 166,074 6.75%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 3,964 33,537 12,483 8,516 3,973 14,775 10,806 -48.72%
Div Payout % 60.92% 125.51% 62.01% 63.67% 64.22% 62.25% 60.59% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 183,208 433,534 177,043 174,864 171,419 169,349 166,074 6.75%
NOSH 273,445 272,663 113,489 113,548 113,522 113,657 113,749 79.35%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.26% 7.75% 7.69% 7.61% 7.18% 6.89% 6.85% -
ROE 3.55% 6.16% 11.37% 7.65% 3.61% 14.02% 10.74% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 32.80 126.51 230.72 154.85 75.89 303.11 228.97 -72.58%
EPS 2.38 9.80 17.74 11.78 5.45 8.70 15.68 -71.51%
DPS 1.45 12.30 11.00 7.50 3.50 13.00 9.50 -71.40%
NAPS 0.67 1.59 1.56 1.54 1.51 1.49 1.46 -40.47%
Adjusted Per Share Value based on latest NOSH - 113,570
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 25.71 98.86 75.04 50.39 24.69 98.74 74.65 -50.83%
EPS 1.87 7.66 5.77 3.83 1.77 6.80 5.11 -48.80%
DPS 1.14 9.61 3.58 2.44 1.14 4.23 3.10 -48.63%
NAPS 0.5251 1.2425 0.5074 0.5012 0.4913 0.4854 0.476 6.75%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.17 5.49 4.40 4.30 4.45 4.26 4.30 -
P/RPS 6.62 4.34 1.91 2.78 5.86 1.41 1.88 131.27%
P/EPS 91.18 56.02 24.80 36.50 81.65 20.40 27.42 122.62%
EY 1.10 1.79 4.03 2.74 1.22 4.90 3.65 -55.01%
DY 0.67 2.24 2.50 1.74 0.79 3.05 2.21 -54.83%
P/NAPS 3.24 3.45 2.82 2.79 2.95 2.86 2.95 6.44%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 05/05/16 22/02/16 17/11/15 12/08/15 07/05/15 11/02/15 21/10/14 -
Price 2.07 2.22 5.24 4.24 4.32 4.63 4.25 -
P/RPS 6.31 1.75 2.27 2.74 5.69 1.53 1.86 125.60%
P/EPS 86.97 22.65 29.54 35.99 79.27 22.17 27.10 117.41%
EY 1.15 4.41 3.39 2.78 1.26 4.51 3.69 -54.00%
DY 0.70 5.54 2.10 1.77 0.81 2.81 2.24 -53.91%
P/NAPS 3.09 1.40 3.36 2.75 2.86 3.11 2.91 4.07%

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