[SCIPACK] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
21-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -19.31%
YoY- -32.22%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 89,673 86,157 84,047 83,090 86,975 90,393 80,161 7.78%
PBT 9,543 8,149 7,132 6,674 8,352 8,890 8,719 6.22%
Tax -2,354 -1,962 -1,232 -1,658 -2,136 -2,286 -1,784 20.36%
NP 7,189 6,187 5,900 5,016 6,216 6,604 6,935 2.43%
-
NP to SH 7,189 6,187 5,900 5,016 6,216 6,604 6,935 2.43%
-
Tax Rate 24.67% 24.08% 17.27% 24.84% 25.57% 25.71% 20.46% -
Total Cost 82,484 79,970 78,147 78,074 80,759 83,789 73,226 8.28%
-
Net Worth 174,898 171,419 113,378 165,686 166,215 163,961 113,707 33.35%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 4,542 3,973 3,968 2,837 3,984 3,985 4,548 -0.08%
Div Payout % 63.19% 64.22% 67.26% 56.56% 64.10% 60.34% 65.58% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 174,898 171,419 113,378 165,686 166,215 163,961 113,707 33.35%
NOSH 113,570 113,522 113,378 113,484 113,846 113,862 113,707 -0.08%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.02% 7.18% 7.02% 6.04% 7.15% 7.31% 8.65% -
ROE 4.11% 3.61% 5.20% 3.03% 3.74% 4.03% 6.10% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 78.96 75.89 74.13 73.22 76.40 79.39 70.50 7.87%
EPS 6.33 5.45 2.17 4.42 5.46 5.80 6.10 2.50%
DPS 4.00 3.50 3.50 2.50 3.50 3.50 4.00 0.00%
NAPS 1.54 1.51 1.00 1.46 1.46 1.44 1.00 33.46%
Adjusted Per Share Value based on latest NOSH - 113,484
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 25.70 24.69 24.09 23.81 24.93 25.91 22.97 7.79%
EPS 2.06 1.77 1.69 1.44 1.78 1.89 1.99 2.33%
DPS 1.30 1.14 1.14 0.81 1.14 1.14 1.30 0.00%
NAPS 0.5013 0.4913 0.3249 0.4749 0.4764 0.4699 0.3259 33.35%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 4.30 4.45 4.26 4.30 4.40 4.63 4.15 -
P/RPS 5.45 5.86 5.75 5.87 5.76 5.83 5.89 -5.05%
P/EPS 67.93 81.65 81.86 97.29 80.59 79.83 68.04 -0.10%
EY 1.47 1.22 1.22 1.03 1.24 1.25 1.47 0.00%
DY 0.93 0.79 0.82 0.58 0.80 0.76 0.96 -2.10%
P/NAPS 2.79 2.95 4.26 2.95 3.01 3.22 4.15 -23.31%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 12/08/15 07/05/15 11/02/15 21/10/14 23/07/14 12/05/14 11/03/14 -
Price 4.24 4.32 4.63 4.25 4.40 4.50 4.30 -
P/RPS 5.37 5.69 6.25 5.80 5.76 5.67 6.10 -8.16%
P/EPS 66.98 79.27 88.97 96.15 80.59 77.59 70.50 -3.36%
EY 1.49 1.26 1.12 1.04 1.24 1.29 1.42 3.26%
DY 0.94 0.81 0.76 0.59 0.80 0.78 0.93 0.71%
P/NAPS 2.75 2.86 4.63 2.91 3.01 3.12 4.30 -25.83%

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