[SCIPACK] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
25-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 60.08%
YoY- 29.86%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 142,846 73,386 278,752 204,992 139,335 68,759 284,229 -36.81%
PBT 17,573 9,502 33,921 25,240 15,987 7,194 25,277 -21.53%
Tax -4,446 -2,390 -8,901 -6,476 -4,163 -1,909 -4,521 -1.11%
NP 13,127 7,112 25,020 18,764 11,824 5,285 20,756 -26.34%
-
NP to SH 13,127 7,112 24,641 18,393 11,490 5,103 20,075 -24.68%
-
Tax Rate 25.30% 25.15% 26.24% 25.66% 26.04% 26.54% 17.89% -
Total Cost 129,719 66,274 253,732 186,228 127,511 63,474 263,473 -37.67%
-
Net Worth 154,435 154,263 150,747 149,499 147,000 142,496 93,698 39.57%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 7,948 4,537 18,701 14,723 7,125 2,611 10,119 -14.88%
Div Payout % 60.55% 63.80% 75.90% 80.05% 62.01% 51.17% 50.41% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 154,435 154,263 150,747 149,499 147,000 142,496 93,698 39.57%
NOSH 113,555 113,429 113,344 113,257 75,000 74,605 74,958 31.93%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.19% 9.69% 8.98% 9.15% 8.49% 7.69% 7.30% -
ROE 8.50% 4.61% 16.35% 12.30% 7.82% 3.58% 21.43% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 125.79 64.70 245.93 181.00 185.78 92.16 379.18 -52.11%
EPS 11.56 6.27 21.74 16.24 15.32 6.84 17.78 -24.96%
DPS 7.00 4.00 16.50 13.00 9.50 3.50 13.50 -35.48%
NAPS 1.36 1.36 1.33 1.32 1.96 1.91 1.25 5.78%
Adjusted Per Share Value based on latest NOSH - 113,910
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 40.94 21.03 79.89 58.75 39.93 19.71 81.46 -36.81%
EPS 3.76 2.04 7.06 5.27 3.29 1.46 5.75 -24.68%
DPS 2.28 1.30 5.36 4.22 2.04 0.75 2.90 -14.82%
NAPS 0.4426 0.4421 0.432 0.4285 0.4213 0.4084 0.2685 39.58%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.57 2.81 2.55 2.42 2.05 1.87 1.77 -
P/RPS 2.84 4.34 1.04 1.34 1.10 2.03 0.47 232.11%
P/EPS 30.88 44.82 11.73 14.90 13.38 27.34 6.61 179.72%
EY 3.24 2.23 8.53 6.71 7.47 3.66 15.13 -64.24%
DY 1.96 1.42 6.47 5.37 4.63 1.87 7.63 -59.62%
P/NAPS 2.63 2.07 1.92 1.83 1.05 0.98 1.42 50.87%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 25/04/13 21/02/13 25/10/12 26/07/12 26/04/12 17/02/12 -
Price 3.45 3.10 2.52 2.62 2.11 1.88 1.97 -
P/RPS 2.74 4.79 1.02 1.45 1.14 2.04 0.52 203.11%
P/EPS 29.84 49.44 11.59 16.13 13.77 27.49 7.36 154.47%
EY 3.35 2.02 8.63 6.20 7.26 3.64 13.59 -60.71%
DY 2.03 1.29 6.55 4.96 4.50 1.86 6.85 -55.58%
P/NAPS 2.54 2.28 1.89 1.98 1.08 0.98 1.58 37.27%

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