[SCIPACK] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
05-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -75.64%
YoY- 5.19%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 371,158 280,798 186,732 89,699 344,953 261,840 175,830 64.18%
PBT 29,950 22,682 15,501 8,073 35,728 26,828 17,692 41.81%
Tax -5,432 -4,095 -2,917 -1,565 -9,007 -6,695 -4,316 16.48%
NP 24,518 18,587 12,584 6,508 26,721 20,133 13,376 49.50%
-
NP to SH 24,518 18,587 12,584 6,508 26,721 20,133 13,376 49.50%
-
Tax Rate 18.14% 18.05% 18.82% 19.39% 25.21% 24.96% 24.40% -
Total Cost 346,640 262,211 174,148 83,191 318,232 241,707 162,454 65.36%
-
Net Worth 190,510 185,324 185,620 183,208 433,534 177,043 174,864 5.85%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 14,750 11,174 7,588 3,964 33,537 12,483 8,516 43.98%
Div Payout % 60.16% 60.12% 60.30% 60.92% 125.51% 62.01% 63.67% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 190,510 185,324 185,620 183,208 433,534 177,043 174,864 5.85%
NOSH 273,246 272,536 272,971 273,445 272,663 113,489 113,548 79.09%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.61% 6.62% 6.74% 7.26% 7.75% 7.69% 7.61% -
ROE 12.87% 10.03% 6.78% 3.55% 6.16% 11.37% 7.65% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 136.38 103.03 68.41 32.80 126.51 230.72 154.85 -8.08%
EPS 9.00 6.82 4.61 2.38 9.80 17.74 11.78 -16.35%
DPS 5.42 4.10 2.78 1.45 12.30 11.00 7.50 -19.39%
NAPS 0.70 0.68 0.68 0.67 1.59 1.56 1.54 -40.74%
Adjusted Per Share Value based on latest NOSH - 273,445
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 105.69 79.96 53.17 25.54 98.23 74.56 50.07 64.18%
EPS 6.98 5.29 3.58 1.85 7.61 5.73 3.81 49.44%
DPS 4.20 3.18 2.16 1.13 9.55 3.55 2.43 43.78%
NAPS 0.5425 0.5277 0.5286 0.5217 1.2345 0.5042 0.4979 5.85%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.23 2.22 2.11 2.17 5.49 4.40 4.30 -
P/RPS 1.64 2.15 3.08 6.62 4.34 1.91 2.78 -29.54%
P/EPS 24.75 32.55 45.77 91.18 56.02 24.80 36.50 -22.72%
EY 4.04 3.07 2.18 1.10 1.79 4.03 2.74 29.39%
DY 2.43 1.85 1.32 0.67 2.24 2.50 1.74 24.81%
P/NAPS 3.19 3.26 3.10 3.24 3.45 2.82 2.79 9.29%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 10/11/16 10/08/16 05/05/16 22/02/16 17/11/15 12/08/15 -
Price 2.35 2.28 2.07 2.07 2.22 5.24 4.24 -
P/RPS 1.72 2.21 3.03 6.31 1.75 2.27 2.74 -26.58%
P/EPS 26.09 33.43 44.90 86.97 22.65 29.54 35.99 -19.22%
EY 3.83 2.99 2.23 1.15 4.41 3.39 2.78 23.69%
DY 2.31 1.80 1.34 0.70 5.54 2.10 1.77 19.32%
P/NAPS 3.36 3.35 3.04 3.09 1.40 3.36 2.75 14.21%

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