[SCIPACK] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 31.91%
YoY- -8.24%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 282,986 180,952 94,116 371,158 280,798 186,732 89,699 114.95%
PBT 24,570 14,088 7,435 29,950 22,682 15,501 8,073 109.87%
Tax -5,985 -3,275 -1,667 -5,432 -4,095 -2,917 -1,565 144.34%
NP 18,585 10,813 5,768 24,518 18,587 12,584 6,508 101.15%
-
NP to SH 18,028 10,813 5,768 24,518 18,587 12,584 6,508 97.12%
-
Tax Rate 24.36% 23.25% 22.42% 18.14% 18.05% 18.82% 19.39% -
Total Cost 264,401 170,139 88,348 346,640 262,211 174,148 83,191 116.01%
-
Net Worth 235,901 196,737 193,613 190,510 185,324 185,620 183,208 18.33%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 11,369 7,607 3,599 14,750 11,174 7,588 3,964 101.73%
Div Payout % 63.06% 70.35% 62.41% 60.16% 60.12% 60.30% 60.92% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 235,901 196,737 193,613 190,510 185,324 185,620 183,208 18.33%
NOSH 327,894 327,894 273,246 273,246 272,536 272,971 273,445 12.85%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.57% 5.98% 6.13% 6.61% 6.62% 6.74% 7.26% -
ROE 7.64% 5.50% 2.98% 12.87% 10.03% 6.78% 3.55% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 86.37 55.19 34.51 136.38 103.03 68.41 32.80 90.57%
EPS 5.50 3.30 2.12 9.00 6.82 4.61 2.38 74.70%
DPS 3.47 2.32 1.32 5.42 4.10 2.78 1.45 78.81%
NAPS 0.72 0.60 0.71 0.70 0.68 0.68 0.67 4.91%
Adjusted Per Share Value based on latest NOSH - 273,246
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 80.58 51.53 26.80 105.69 79.96 53.17 25.54 114.96%
EPS 5.13 3.08 1.64 6.98 5.29 3.58 1.85 97.25%
DPS 3.24 2.17 1.03 4.20 3.18 2.16 1.13 101.69%
NAPS 0.6718 0.5602 0.5513 0.5425 0.5277 0.5286 0.5217 18.34%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.19 2.31 2.46 2.23 2.22 2.11 2.17 -
P/RPS 2.54 4.19 7.13 1.64 2.15 3.08 6.62 -47.16%
P/EPS 39.80 70.05 116.30 24.75 32.55 45.77 91.18 -42.42%
EY 2.51 1.43 0.86 4.04 3.07 2.18 1.10 73.23%
DY 1.58 1.00 0.54 2.43 1.85 1.32 0.67 77.07%
P/NAPS 3.04 3.85 3.46 3.19 3.26 3.10 3.24 -4.15%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 09/08/17 04/05/17 24/02/17 10/11/16 10/08/16 05/05/16 -
Price 2.19 2.20 2.55 2.35 2.28 2.07 2.07 -
P/RPS 2.54 3.99 7.39 1.72 2.21 3.03 6.31 -45.45%
P/EPS 39.80 66.71 120.56 26.09 33.43 44.90 86.97 -40.58%
EY 2.51 1.50 0.83 3.83 2.99 2.23 1.15 68.18%
DY 1.58 1.05 0.52 2.31 1.80 1.34 0.70 71.98%
P/NAPS 3.04 3.67 3.59 3.36 3.35 3.04 3.09 -1.08%

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