[SCIPACK] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
05-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 43.99%
YoY- 5.87%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 211,114 0 104,741 388,647 282,986 180,952 94,116 90.91%
PBT 14,816 0 8,542 35,742 24,570 14,088 7,435 73.65%
Tax -2,722 0 -1,461 -8,665 -5,985 -3,275 -1,667 48.06%
NP 12,094 0 7,081 27,077 18,585 10,813 5,768 80.87%
-
NP to SH 11,127 0 6,476 25,958 18,028 10,813 5,768 69.20%
-
Tax Rate 18.37% - 17.10% 24.24% 24.36% 23.25% 22.42% -
Total Cost 199,020 0 97,660 361,570 264,401 170,139 88,348 91.56%
-
Net Worth 203,211 0 203,280 199,662 235,901 196,737 193,613 3.94%
Dividend
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 6,063 - 3,442 15,612 11,369 7,607 3,599 51.81%
Div Payout % 54.49% - 53.16% 60.15% 63.06% 70.35% 62.41% -
Equity
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 203,211 0 203,280 199,662 235,901 196,737 193,613 3.94%
NOSH 327,898 327,872 327,898 327,894 327,894 327,894 273,246 15.71%
Ratio Analysis
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.73% 0.00% 6.76% 6.97% 6.57% 5.98% 6.13% -
ROE 5.48% 0.00% 3.19% 13.00% 7.64% 5.50% 2.98% -
Per Share
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 64.41 0.00 31.95 118.74 86.37 55.19 34.51 64.78%
EPS 3.40 0.00 1.98 7.92 5.50 3.30 2.12 45.95%
DPS 1.85 0.00 1.05 4.77 3.47 2.32 1.32 31.02%
NAPS 0.62 0.00 0.62 0.61 0.72 0.60 0.71 -10.28%
Adjusted Per Share Value based on latest NOSH - 327,894
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 60.12 0.00 29.83 110.67 80.58 51.53 26.80 90.92%
EPS 3.17 0.00 1.84 7.39 5.13 3.08 1.64 69.47%
DPS 1.73 0.00 0.98 4.45 3.24 2.17 1.03 51.44%
NAPS 0.5787 0.00 0.5789 0.5686 0.6718 0.5602 0.5513 3.95%
Price Multiplier on Financial Quarter End Date
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/06/18 30/04/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.10 2.23 2.30 2.29 2.19 2.31 2.46 -
P/RPS 3.26 0.00 7.20 1.93 2.54 4.19 7.13 -46.54%
P/EPS 61.86 0.00 116.45 28.88 39.80 70.05 116.30 -39.66%
EY 1.62 0.00 0.86 3.46 2.51 1.43 0.86 66.00%
DY 0.88 0.00 0.46 2.08 1.58 1.00 0.54 47.83%
P/NAPS 3.39 0.00 3.71 3.75 3.04 3.85 3.46 -1.62%
Price Multiplier on Announcement Date
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 16/08/18 - 14/05/18 05/02/18 20/11/17 09/08/17 04/05/17 -
Price 2.05 0.00 2.23 2.32 2.19 2.20 2.55 -
P/RPS 3.18 0.00 6.98 1.95 2.54 3.99 7.39 -49.08%
P/EPS 60.39 0.00 112.90 29.25 39.80 66.71 120.56 -42.49%
EY 1.66 0.00 0.89 3.42 2.51 1.50 0.83 74.16%
DY 0.90 0.00 0.47 2.06 1.58 1.05 0.52 55.13%
P/NAPS 3.31 0.00 3.60 3.80 3.04 3.67 3.59 -6.29%

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