[SCIPACK] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
04-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -76.47%
YoY- -11.37%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 388,647 282,986 180,952 94,116 371,158 280,798 186,732 62.79%
PBT 35,742 24,570 14,088 7,435 29,950 22,682 15,501 74.26%
Tax -8,665 -5,985 -3,275 -1,667 -5,432 -4,095 -2,917 106.23%
NP 27,077 18,585 10,813 5,768 24,518 18,587 12,584 66.43%
-
NP to SH 25,958 18,028 10,813 5,768 24,518 18,587 12,584 61.83%
-
Tax Rate 24.24% 24.36% 23.25% 22.42% 18.14% 18.05% 18.82% -
Total Cost 361,570 264,401 170,139 88,348 346,640 262,211 174,148 62.53%
-
Net Worth 199,662 235,901 196,737 193,613 190,510 185,324 185,620 4.96%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 15,612 11,369 7,607 3,599 14,750 11,174 7,588 61.55%
Div Payout % 60.15% 63.06% 70.35% 62.41% 60.16% 60.12% 60.30% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 199,662 235,901 196,737 193,613 190,510 185,324 185,620 4.96%
NOSH 327,894 327,894 327,894 273,246 273,246 272,536 272,971 12.96%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.97% 6.57% 5.98% 6.13% 6.61% 6.62% 6.74% -
ROE 13.00% 7.64% 5.50% 2.98% 12.87% 10.03% 6.78% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 118.74 86.37 55.19 34.51 136.38 103.03 68.41 44.28%
EPS 7.92 5.50 3.30 2.12 9.00 6.82 4.61 43.30%
DPS 4.77 3.47 2.32 1.32 5.42 4.10 2.78 43.18%
NAPS 0.61 0.72 0.60 0.71 0.70 0.68 0.68 -6.96%
Adjusted Per Share Value based on latest NOSH - 273,246
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 110.67 80.58 51.53 26.80 105.69 79.96 53.17 62.80%
EPS 7.39 5.13 3.08 1.64 6.98 5.29 3.58 61.90%
DPS 4.45 3.24 2.17 1.03 4.20 3.18 2.16 61.69%
NAPS 0.5686 0.6718 0.5602 0.5513 0.5425 0.5277 0.5286 4.96%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.29 2.19 2.31 2.46 2.23 2.22 2.11 -
P/RPS 1.93 2.54 4.19 7.13 1.64 2.15 3.08 -26.71%
P/EPS 28.88 39.80 70.05 116.30 24.75 32.55 45.77 -26.37%
EY 3.46 2.51 1.43 0.86 4.04 3.07 2.18 35.95%
DY 2.08 1.58 1.00 0.54 2.43 1.85 1.32 35.30%
P/NAPS 3.75 3.04 3.85 3.46 3.19 3.26 3.10 13.49%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 05/02/18 20/11/17 09/08/17 04/05/17 24/02/17 10/11/16 10/08/16 -
Price 2.32 2.19 2.20 2.55 2.35 2.28 2.07 -
P/RPS 1.95 2.54 3.99 7.39 1.72 2.21 3.03 -25.39%
P/EPS 29.25 39.80 66.71 120.56 26.09 33.43 44.90 -24.79%
EY 3.42 2.51 1.50 0.83 3.83 2.99 2.23 32.88%
DY 2.06 1.58 1.05 0.52 2.31 1.80 1.34 33.09%
P/NAPS 3.80 3.04 3.67 3.59 3.36 3.35 3.04 15.99%

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