[SCIPACK] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 33.08%
YoY- -13.57%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 261,840 175,830 86,157 344,505 260,458 177,368 90,393 103.07%
PBT 26,828 17,692 8,149 31,048 23,916 17,242 8,890 108.68%
Tax -6,695 -4,316 -1,962 -7,312 -6,080 -4,422 -2,286 104.56%
NP 20,133 13,376 6,187 23,736 17,836 12,820 6,604 110.10%
-
NP to SH 20,133 13,376 6,187 23,736 17,836 12,820 6,604 110.10%
-
Tax Rate 24.96% 24.40% 24.08% 23.55% 25.42% 25.65% 25.71% -
Total Cost 241,707 162,454 79,970 320,769 242,622 164,548 83,789 102.51%
-
Net Worth 177,043 174,864 171,419 169,349 166,074 166,227 163,961 5.24%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 12,483 8,516 3,973 14,775 10,806 7,969 3,985 113.94%
Div Payout % 62.01% 63.67% 64.22% 62.25% 60.59% 62.17% 60.34% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 177,043 174,864 171,419 169,349 166,074 166,227 163,961 5.24%
NOSH 113,489 113,548 113,522 113,657 113,749 113,854 113,862 -0.21%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 7.69% 7.61% 7.18% 6.89% 6.85% 7.23% 7.31% -
ROE 11.37% 7.65% 3.61% 14.02% 10.74% 7.71% 4.03% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 230.72 154.85 75.89 303.11 228.97 155.79 79.39 103.51%
EPS 17.74 11.78 5.45 8.70 15.68 11.26 5.80 110.56%
DPS 11.00 7.50 3.50 13.00 9.50 7.00 3.50 114.41%
NAPS 1.56 1.54 1.51 1.49 1.46 1.46 1.44 5.47%
Adjusted Per Share Value based on latest NOSH - 113,378
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 75.04 50.39 24.69 98.74 74.65 50.83 25.91 103.04%
EPS 5.77 3.83 1.77 6.80 5.11 3.67 1.89 110.30%
DPS 3.58 2.44 1.14 4.23 3.10 2.28 1.14 114.29%
NAPS 0.5074 0.5012 0.4913 0.4854 0.476 0.4764 0.4699 5.24%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 4.40 4.30 4.45 4.26 4.30 4.40 4.63 -
P/RPS 1.91 2.78 5.86 1.41 1.88 2.82 5.83 -52.44%
P/EPS 24.80 36.50 81.65 20.40 27.42 39.08 79.83 -54.09%
EY 4.03 2.74 1.22 4.90 3.65 2.56 1.25 118.08%
DY 2.50 1.74 0.79 3.05 2.21 1.59 0.76 121.02%
P/NAPS 2.82 2.79 2.95 2.86 2.95 3.01 3.22 -8.45%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 12/08/15 07/05/15 11/02/15 21/10/14 23/07/14 12/05/14 -
Price 5.24 4.24 4.32 4.63 4.25 4.40 4.50 -
P/RPS 2.27 2.74 5.69 1.53 1.86 2.82 5.67 -45.64%
P/EPS 29.54 35.99 79.27 22.17 27.10 39.08 77.59 -47.43%
EY 3.39 2.78 1.26 4.51 3.69 2.56 1.29 90.32%
DY 2.10 1.77 0.81 2.81 2.24 1.59 0.78 93.41%
P/NAPS 3.36 2.75 2.86 3.11 2.91 3.01 3.12 5.05%

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