[SCIPACK] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
11-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 33.78%
YoY- 11.45%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 260,458 177,368 90,393 310,300 230,139 142,846 73,386 132.49%
PBT 23,916 17,242 8,890 36,374 27,655 17,573 9,502 84.92%
Tax -6,080 -4,422 -2,286 -8,912 -7,128 -4,446 -2,390 86.24%
NP 17,836 12,820 6,604 27,462 20,527 13,127 7,112 84.48%
-
NP to SH 17,836 12,820 6,604 27,462 20,527 13,127 7,112 84.48%
-
Tax Rate 25.42% 25.65% 25.71% 24.50% 25.77% 25.30% 25.15% -
Total Cost 242,622 164,548 83,789 282,838 209,612 129,719 66,274 137.34%
-
Net Worth 166,074 166,227 163,961 161,283 158,948 154,435 154,263 5.03%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 10,806 7,969 3,985 17,036 12,488 7,948 4,537 78.25%
Div Payout % 60.59% 62.17% 60.34% 62.04% 60.84% 60.55% 63.80% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 166,074 166,227 163,961 161,283 158,948 154,435 154,263 5.03%
NOSH 113,749 113,854 113,862 113,579 113,534 113,555 113,429 0.18%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.85% 7.23% 7.31% 8.85% 8.92% 9.19% 9.69% -
ROE 10.74% 7.71% 4.03% 17.03% 12.91% 8.50% 4.61% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 228.97 155.79 79.39 273.20 202.70 125.79 64.70 132.05%
EPS 15.68 11.26 5.80 24.18 18.08 11.56 6.27 84.13%
DPS 9.50 7.00 3.50 15.00 11.00 7.00 4.00 77.91%
NAPS 1.46 1.46 1.44 1.42 1.40 1.36 1.36 4.83%
Adjusted Per Share Value based on latest NOSH - 113,707
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 74.65 50.83 25.91 88.93 65.96 40.94 21.03 132.51%
EPS 5.11 3.67 1.89 7.87 5.88 3.76 2.04 84.33%
DPS 3.10 2.28 1.14 4.88 3.58 2.28 1.30 78.39%
NAPS 0.476 0.4764 0.4699 0.4622 0.4555 0.4426 0.4421 5.04%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.30 4.40 4.63 4.15 3.54 3.57 2.81 -
P/RPS 1.88 2.82 5.83 1.52 1.75 2.84 4.34 -42.72%
P/EPS 27.42 39.08 79.83 17.16 19.58 30.88 44.82 -27.91%
EY 3.65 2.56 1.25 5.83 5.11 3.24 2.23 38.84%
DY 2.21 1.59 0.76 3.61 3.11 1.96 1.42 34.26%
P/NAPS 2.95 3.01 3.22 2.92 2.53 2.63 2.07 26.61%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/10/14 23/07/14 12/05/14 11/03/14 06/11/13 22/08/13 25/04/13 -
Price 4.25 4.40 4.50 4.30 3.65 3.45 3.10 -
P/RPS 1.86 2.82 5.67 1.57 1.80 2.74 4.79 -46.74%
P/EPS 27.10 39.08 77.59 17.78 20.19 29.84 49.44 -32.99%
EY 3.69 2.56 1.29 5.62 4.95 3.35 2.02 49.37%
DY 2.24 1.59 0.78 3.49 3.01 2.03 1.29 44.41%
P/NAPS 2.91 3.01 3.12 3.03 2.61 2.54 2.28 17.64%

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