[SCIPACK] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
12-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -75.95%
YoY- -7.14%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 344,505 260,458 177,368 90,393 310,300 230,139 142,846 79.55%
PBT 31,048 23,916 17,242 8,890 36,374 27,655 17,573 45.99%
Tax -7,312 -6,080 -4,422 -2,286 -8,912 -7,128 -4,446 39.20%
NP 23,736 17,836 12,820 6,604 27,462 20,527 13,127 48.26%
-
NP to SH 23,736 17,836 12,820 6,604 27,462 20,527 13,127 48.26%
-
Tax Rate 23.55% 25.42% 25.65% 25.71% 24.50% 25.77% 25.30% -
Total Cost 320,769 242,622 164,548 83,789 282,838 209,612 129,719 82.56%
-
Net Worth 169,349 166,074 166,227 163,961 161,283 158,948 154,435 6.32%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 14,775 10,806 7,969 3,985 17,036 12,488 7,948 51.01%
Div Payout % 62.25% 60.59% 62.17% 60.34% 62.04% 60.84% 60.55% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 169,349 166,074 166,227 163,961 161,283 158,948 154,435 6.32%
NOSH 113,657 113,749 113,854 113,862 113,579 113,534 113,555 0.05%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.89% 6.85% 7.23% 7.31% 8.85% 8.92% 9.19% -
ROE 14.02% 10.74% 7.71% 4.03% 17.03% 12.91% 8.50% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 303.11 228.97 155.79 79.39 273.20 202.70 125.79 79.44%
EPS 8.70 15.68 11.26 5.80 24.18 18.08 11.56 -17.21%
DPS 13.00 9.50 7.00 3.50 15.00 11.00 7.00 50.91%
NAPS 1.49 1.46 1.46 1.44 1.42 1.40 1.36 6.25%
Adjusted Per Share Value based on latest NOSH - 113,862
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 98.10 74.17 50.51 25.74 88.36 65.53 40.68 79.54%
EPS 6.76 5.08 3.65 1.88 7.82 5.85 3.74 48.22%
DPS 4.21 3.08 2.27 1.13 4.85 3.56 2.26 51.22%
NAPS 0.4822 0.4729 0.4734 0.4669 0.4593 0.4526 0.4398 6.31%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.26 4.30 4.40 4.63 4.15 3.54 3.57 -
P/RPS 1.41 1.88 2.82 5.83 1.52 1.75 2.84 -37.22%
P/EPS 20.40 27.42 39.08 79.83 17.16 19.58 30.88 -24.09%
EY 4.90 3.65 2.56 1.25 5.83 5.11 3.24 31.65%
DY 3.05 2.21 1.59 0.76 3.61 3.11 1.96 34.17%
P/NAPS 2.86 2.95 3.01 3.22 2.92 2.53 2.63 5.73%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 21/10/14 23/07/14 12/05/14 11/03/14 06/11/13 22/08/13 -
Price 4.63 4.25 4.40 4.50 4.30 3.65 3.45 -
P/RPS 1.53 1.86 2.82 5.67 1.57 1.80 2.74 -32.11%
P/EPS 22.17 27.10 39.08 77.59 17.78 20.19 29.84 -17.92%
EY 4.51 3.69 2.56 1.29 5.62 4.95 3.35 21.85%
DY 2.81 2.24 1.59 0.78 3.49 3.01 2.03 24.13%
P/NAPS 3.11 2.91 3.01 3.12 3.03 2.61 2.54 14.40%

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