[SCIPACK] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
21-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 39.13%
YoY- -13.11%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 175,830 86,157 344,505 260,458 177,368 90,393 310,300 -31.59%
PBT 17,692 8,149 31,048 23,916 17,242 8,890 36,374 -38.23%
Tax -4,316 -1,962 -7,312 -6,080 -4,422 -2,286 -8,912 -38.41%
NP 13,376 6,187 23,736 17,836 12,820 6,604 27,462 -38.17%
-
NP to SH 13,376 6,187 23,736 17,836 12,820 6,604 27,462 -38.17%
-
Tax Rate 24.40% 24.08% 23.55% 25.42% 25.65% 25.71% 24.50% -
Total Cost 162,454 79,970 320,769 242,622 164,548 83,789 282,838 -30.97%
-
Net Worth 174,864 171,419 169,349 166,074 166,227 163,961 161,283 5.55%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 8,516 3,973 14,775 10,806 7,969 3,985 17,036 -37.09%
Div Payout % 63.67% 64.22% 62.25% 60.59% 62.17% 60.34% 62.04% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 174,864 171,419 169,349 166,074 166,227 163,961 161,283 5.55%
NOSH 113,548 113,522 113,657 113,749 113,854 113,862 113,579 -0.01%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.61% 7.18% 6.89% 6.85% 7.23% 7.31% 8.85% -
ROE 7.65% 3.61% 14.02% 10.74% 7.71% 4.03% 17.03% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 154.85 75.89 303.11 228.97 155.79 79.39 273.20 -31.58%
EPS 11.78 5.45 8.70 15.68 11.26 5.80 24.18 -38.16%
DPS 7.50 3.50 13.00 9.50 7.00 3.50 15.00 -37.08%
NAPS 1.54 1.51 1.49 1.46 1.46 1.44 1.42 5.57%
Adjusted Per Share Value based on latest NOSH - 113,484
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 50.39 24.69 98.74 74.65 50.83 25.91 88.93 -31.59%
EPS 3.83 1.77 6.80 5.11 3.67 1.89 7.87 -38.21%
DPS 2.44 1.14 4.23 3.10 2.28 1.14 4.88 -37.08%
NAPS 0.5012 0.4913 0.4854 0.476 0.4764 0.4699 0.4622 5.56%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 4.30 4.45 4.26 4.30 4.40 4.63 4.15 -
P/RPS 2.78 5.86 1.41 1.88 2.82 5.83 1.52 49.72%
P/EPS 36.50 81.65 20.40 27.42 39.08 79.83 17.16 65.62%
EY 2.74 1.22 4.90 3.65 2.56 1.25 5.83 -39.63%
DY 1.74 0.79 3.05 2.21 1.59 0.76 3.61 -38.60%
P/NAPS 2.79 2.95 2.86 2.95 3.01 3.22 2.92 -2.99%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 12/08/15 07/05/15 11/02/15 21/10/14 23/07/14 12/05/14 11/03/14 -
Price 4.24 4.32 4.63 4.25 4.40 4.50 4.30 -
P/RPS 2.74 5.69 1.53 1.86 2.82 5.67 1.57 45.10%
P/EPS 35.99 79.27 22.17 27.10 39.08 77.59 17.78 60.22%
EY 2.78 1.26 4.51 3.69 2.56 1.29 5.62 -37.53%
DY 1.77 0.81 2.81 2.24 1.59 0.78 3.49 -36.48%
P/NAPS 2.75 2.86 3.11 2.91 3.01 3.12 3.03 -6.27%

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