[SCIPACK] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 32.72%
YoY- 12.58%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 280,798 186,732 89,699 344,953 261,840 175,830 86,157 119.34%
PBT 22,682 15,501 8,073 35,728 26,828 17,692 8,149 97.50%
Tax -4,095 -2,917 -1,565 -9,007 -6,695 -4,316 -1,962 63.10%
NP 18,587 12,584 6,508 26,721 20,133 13,376 6,187 107.78%
-
NP to SH 18,587 12,584 6,508 26,721 20,133 13,376 6,187 107.78%
-
Tax Rate 18.05% 18.82% 19.39% 25.21% 24.96% 24.40% 24.08% -
Total Cost 262,211 174,148 83,191 318,232 241,707 162,454 79,970 120.23%
-
Net Worth 185,324 185,620 183,208 433,534 177,043 174,864 171,419 5.32%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 11,174 7,588 3,964 33,537 12,483 8,516 3,973 98.87%
Div Payout % 60.12% 60.30% 60.92% 125.51% 62.01% 63.67% 64.22% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 185,324 185,620 183,208 433,534 177,043 174,864 171,419 5.32%
NOSH 272,536 272,971 273,445 272,663 113,489 113,548 113,522 79.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.62% 6.74% 7.26% 7.75% 7.69% 7.61% 7.18% -
ROE 10.03% 6.78% 3.55% 6.16% 11.37% 7.65% 3.61% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 103.03 68.41 32.80 126.51 230.72 154.85 75.89 22.53%
EPS 6.82 4.61 2.38 9.80 17.74 11.78 5.45 16.07%
DPS 4.10 2.78 1.45 12.30 11.00 7.50 3.50 11.09%
NAPS 0.68 0.68 0.67 1.59 1.56 1.54 1.51 -41.16%
Adjusted Per Share Value based on latest NOSH - 273,360
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 80.48 53.52 25.71 98.86 75.04 50.39 24.69 119.36%
EPS 5.33 3.61 1.87 7.66 5.77 3.83 1.77 108.11%
DPS 3.20 2.17 1.14 9.61 3.58 2.44 1.14 98.61%
NAPS 0.5311 0.532 0.5251 1.2425 0.5074 0.5012 0.4913 5.31%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.22 2.11 2.17 5.49 4.40 4.30 4.45 -
P/RPS 2.15 3.08 6.62 4.34 1.91 2.78 5.86 -48.65%
P/EPS 32.55 45.77 91.18 56.02 24.80 36.50 81.65 -45.74%
EY 3.07 2.18 1.10 1.79 4.03 2.74 1.22 84.69%
DY 1.85 1.32 0.67 2.24 2.50 1.74 0.79 76.07%
P/NAPS 3.26 3.10 3.24 3.45 2.82 2.79 2.95 6.86%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 10/11/16 10/08/16 05/05/16 22/02/16 17/11/15 12/08/15 07/05/15 -
Price 2.28 2.07 2.07 2.22 5.24 4.24 4.32 -
P/RPS 2.21 3.03 6.31 1.75 2.27 2.74 5.69 -46.67%
P/EPS 33.43 44.90 86.97 22.65 29.54 35.99 79.27 -43.67%
EY 2.99 2.23 1.15 4.41 3.39 2.78 1.26 77.63%
DY 1.80 1.34 0.70 5.54 2.10 1.77 0.81 70.04%
P/NAPS 3.35 3.04 3.09 1.40 3.36 2.75 2.86 11.08%

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