[SCIPACK] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
07-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -73.93%
YoY- -6.31%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 344,953 261,840 175,830 86,157 344,505 260,458 177,368 55.61%
PBT 35,728 26,828 17,692 8,149 31,048 23,916 17,242 62.31%
Tax -9,007 -6,695 -4,316 -1,962 -7,312 -6,080 -4,422 60.47%
NP 26,721 20,133 13,376 6,187 23,736 17,836 12,820 62.95%
-
NP to SH 26,721 20,133 13,376 6,187 23,736 17,836 12,820 62.95%
-
Tax Rate 25.21% 24.96% 24.40% 24.08% 23.55% 25.42% 25.65% -
Total Cost 318,232 241,707 162,454 79,970 320,769 242,622 164,548 55.04%
-
Net Worth 433,534 177,043 174,864 171,419 169,349 166,074 166,227 89.14%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 33,537 12,483 8,516 3,973 14,775 10,806 7,969 159.98%
Div Payout % 125.51% 62.01% 63.67% 64.22% 62.25% 60.59% 62.17% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 433,534 177,043 174,864 171,419 169,349 166,074 166,227 89.14%
NOSH 272,663 113,489 113,548 113,522 113,657 113,749 113,854 78.71%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 7.75% 7.69% 7.61% 7.18% 6.89% 6.85% 7.23% -
ROE 6.16% 11.37% 7.65% 3.61% 14.02% 10.74% 7.71% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 126.51 230.72 154.85 75.89 303.11 228.97 155.79 -12.92%
EPS 9.80 17.74 11.78 5.45 8.70 15.68 11.26 -8.81%
DPS 12.30 11.00 7.50 3.50 13.00 9.50 7.00 45.46%
NAPS 1.59 1.56 1.54 1.51 1.49 1.46 1.46 5.83%
Adjusted Per Share Value based on latest NOSH - 113,522
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 98.86 75.04 50.39 24.69 98.74 74.65 50.83 55.62%
EPS 7.66 5.77 3.83 1.77 6.80 5.11 3.67 63.10%
DPS 9.61 3.58 2.44 1.14 4.23 3.10 2.28 160.24%
NAPS 1.2425 0.5074 0.5012 0.4913 0.4854 0.476 0.4764 89.14%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 5.49 4.40 4.30 4.45 4.26 4.30 4.40 -
P/RPS 4.34 1.91 2.78 5.86 1.41 1.88 2.82 33.19%
P/EPS 56.02 24.80 36.50 81.65 20.40 27.42 39.08 27.04%
EY 1.79 4.03 2.74 1.22 4.90 3.65 2.56 -21.16%
DY 2.24 2.50 1.74 0.79 3.05 2.21 1.59 25.59%
P/NAPS 3.45 2.82 2.79 2.95 2.86 2.95 3.01 9.49%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 17/11/15 12/08/15 07/05/15 11/02/15 21/10/14 23/07/14 -
Price 2.22 5.24 4.24 4.32 4.63 4.25 4.40 -
P/RPS 1.75 2.27 2.74 5.69 1.53 1.86 2.82 -27.18%
P/EPS 22.65 29.54 35.99 79.27 22.17 27.10 39.08 -30.41%
EY 4.41 3.39 2.78 1.26 4.51 3.69 2.56 43.56%
DY 5.54 2.10 1.77 0.81 2.81 2.24 1.59 129.30%
P/NAPS 1.40 3.36 2.75 2.86 3.11 2.91 3.01 -39.88%

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