[SCIPACK] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
25-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -71.14%
YoY- 39.37%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 310,300 230,139 142,846 73,386 278,752 204,992 139,335 70.28%
PBT 36,374 27,655 17,573 9,502 33,921 25,240 15,987 72.72%
Tax -8,912 -7,128 -4,446 -2,390 -8,901 -6,476 -4,163 65.87%
NP 27,462 20,527 13,127 7,112 25,020 18,764 11,824 75.11%
-
NP to SH 27,462 20,527 13,127 7,112 24,641 18,393 11,490 78.47%
-
Tax Rate 24.50% 25.77% 25.30% 25.15% 26.24% 25.66% 26.04% -
Total Cost 282,838 209,612 129,719 66,274 253,732 186,228 127,511 69.83%
-
Net Worth 161,283 158,948 154,435 154,263 150,747 149,499 147,000 6.35%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 17,036 12,488 7,948 4,537 18,701 14,723 7,125 78.52%
Div Payout % 62.04% 60.84% 60.55% 63.80% 75.90% 80.05% 62.01% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 161,283 158,948 154,435 154,263 150,747 149,499 147,000 6.35%
NOSH 113,579 113,534 113,555 113,429 113,344 113,257 75,000 31.77%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.85% 8.92% 9.19% 9.69% 8.98% 9.15% 8.49% -
ROE 17.03% 12.91% 8.50% 4.61% 16.35% 12.30% 7.82% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 273.20 202.70 125.79 64.70 245.93 181.00 185.78 29.22%
EPS 24.18 18.08 11.56 6.27 21.74 16.24 15.32 35.44%
DPS 15.00 11.00 7.00 4.00 16.50 13.00 9.50 35.48%
NAPS 1.42 1.40 1.36 1.36 1.33 1.32 1.96 -19.28%
Adjusted Per Share Value based on latest NOSH - 113,429
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 88.36 65.53 40.68 20.90 79.38 58.37 39.68 70.27%
EPS 7.82 5.85 3.74 2.03 7.02 5.24 3.27 78.54%
DPS 4.85 3.56 2.26 1.29 5.33 4.19 2.03 78.43%
NAPS 0.4593 0.4526 0.4398 0.4393 0.4293 0.4257 0.4186 6.36%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.15 3.54 3.57 2.81 2.55 2.42 2.05 -
P/RPS 1.52 1.75 2.84 4.34 1.04 1.34 1.10 23.98%
P/EPS 17.16 19.58 30.88 44.82 11.73 14.90 13.38 17.98%
EY 5.83 5.11 3.24 2.23 8.53 6.71 7.47 -15.19%
DY 3.61 3.11 1.96 1.42 6.47 5.37 4.63 -15.24%
P/NAPS 2.92 2.53 2.63 2.07 1.92 1.83 1.05 97.38%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 11/03/14 06/11/13 22/08/13 25/04/13 21/02/13 25/10/12 26/07/12 -
Price 4.30 3.65 3.45 3.10 2.52 2.62 2.11 -
P/RPS 1.57 1.80 2.74 4.79 1.02 1.45 1.14 23.71%
P/EPS 17.78 20.19 29.84 49.44 11.59 16.13 13.77 18.52%
EY 5.62 4.95 3.35 2.02 8.63 6.20 7.26 -15.65%
DY 3.49 3.01 2.03 1.29 6.55 4.96 4.50 -15.54%
P/NAPS 3.03 2.61 2.54 2.28 1.89 1.98 1.08 98.54%

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