[SCIPACK] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
09-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 87.47%
YoY- -14.07%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 104,741 388,647 282,986 180,952 94,116 371,158 280,798 -48.21%
PBT 8,542 35,742 24,570 14,088 7,435 29,950 22,682 -47.88%
Tax -1,461 -8,665 -5,985 -3,275 -1,667 -5,432 -4,095 -49.72%
NP 7,081 27,077 18,585 10,813 5,768 24,518 18,587 -47.47%
-
NP to SH 6,476 25,958 18,028 10,813 5,768 24,518 18,587 -50.51%
-
Tax Rate 17.10% 24.24% 24.36% 23.25% 22.42% 18.14% 18.05% -
Total Cost 97,660 361,570 264,401 170,139 88,348 346,640 262,211 -48.26%
-
Net Worth 203,280 199,662 235,901 196,737 193,613 190,510 185,324 6.36%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 3,442 15,612 11,369 7,607 3,599 14,750 11,174 -54.42%
Div Payout % 53.16% 60.15% 63.06% 70.35% 62.41% 60.16% 60.12% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 203,280 199,662 235,901 196,737 193,613 190,510 185,324 6.36%
NOSH 327,898 327,894 327,894 327,894 273,246 273,246 272,536 13.13%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.76% 6.97% 6.57% 5.98% 6.13% 6.61% 6.62% -
ROE 3.19% 13.00% 7.64% 5.50% 2.98% 12.87% 10.03% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 31.95 118.74 86.37 55.19 34.51 136.38 103.03 -54.21%
EPS 1.98 7.92 5.50 3.30 2.12 9.00 6.82 -56.18%
DPS 1.05 4.77 3.47 2.32 1.32 5.42 4.10 -59.70%
NAPS 0.62 0.61 0.72 0.60 0.71 0.70 0.68 -5.97%
Adjusted Per Share Value based on latest NOSH - 327,894
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 29.83 110.67 80.58 51.53 26.80 105.69 79.96 -48.20%
EPS 1.84 7.39 5.13 3.08 1.64 6.98 5.29 -50.57%
DPS 0.98 4.45 3.24 2.17 1.03 4.20 3.18 -54.40%
NAPS 0.5789 0.5686 0.6718 0.5602 0.5513 0.5425 0.5277 6.37%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.30 2.29 2.19 2.31 2.46 2.23 2.22 -
P/RPS 7.20 1.93 2.54 4.19 7.13 1.64 2.15 124.00%
P/EPS 116.45 28.88 39.80 70.05 116.30 24.75 32.55 134.09%
EY 0.86 3.46 2.51 1.43 0.86 4.04 3.07 -57.22%
DY 0.46 2.08 1.58 1.00 0.54 2.43 1.85 -60.49%
P/NAPS 3.71 3.75 3.04 3.85 3.46 3.19 3.26 9.01%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 14/05/18 05/02/18 20/11/17 09/08/17 04/05/17 24/02/17 10/11/16 -
Price 2.23 2.32 2.19 2.20 2.55 2.35 2.28 -
P/RPS 6.98 1.95 2.54 3.99 7.39 1.72 2.21 115.41%
P/EPS 112.90 29.25 39.80 66.71 120.56 26.09 33.43 125.26%
EY 0.89 3.42 2.51 1.50 0.83 3.83 2.99 -55.45%
DY 0.47 2.06 1.58 1.05 0.52 2.31 1.80 -59.18%
P/NAPS 3.60 3.80 3.04 3.67 3.59 3.36 3.35 4.91%

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