[SCIPACK] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -6.01%
YoY- 34.71%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 97,033 89,699 83,113 86,010 89,673 86,157 84,047 10.06%
PBT 7,428 8,073 8,900 9,136 9,543 8,149 7,132 2.75%
Tax -1,352 -1,565 -2,312 -2,379 -2,354 -1,962 -1,232 6.39%
NP 6,076 6,508 6,588 6,757 7,189 6,187 5,900 1.98%
-
NP to SH 6,076 6,508 6,588 6,757 7,189 6,187 5,900 1.98%
-
Tax Rate 18.20% 19.39% 25.98% 26.04% 24.67% 24.08% 17.27% -
Total Cost 90,957 83,191 76,525 79,253 82,484 79,970 78,147 10.65%
-
Net Worth 185,277 183,208 434,643 176,861 174,898 171,419 113,378 38.77%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 3,623 3,964 3,553 3,968 4,542 3,973 3,968 -5.88%
Div Payout % 59.64% 60.92% 53.94% 58.72% 63.19% 64.22% 67.26% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 185,277 183,208 434,643 176,861 174,898 171,419 113,378 38.77%
NOSH 272,466 273,445 273,360 113,372 113,570 113,522 113,378 79.50%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.26% 7.26% 7.93% 7.86% 8.02% 7.18% 7.02% -
ROE 3.28% 3.55% 1.52% 3.82% 4.11% 3.61% 5.20% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 35.61 32.80 30.40 75.86 78.96 75.89 74.13 -38.69%
EPS 2.23 2.38 2.41 5.96 6.33 5.45 2.17 1.83%
DPS 1.33 1.45 1.30 3.50 4.00 3.50 3.50 -47.56%
NAPS 0.68 0.67 1.59 1.56 1.54 1.51 1.00 -22.68%
Adjusted Per Share Value based on latest NOSH - 113,372
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 27.63 25.54 23.67 24.49 25.54 24.53 23.93 10.06%
EPS 1.73 1.85 1.88 1.92 2.05 1.76 1.68 1.97%
DPS 1.03 1.13 1.01 1.13 1.29 1.13 1.13 -5.99%
NAPS 0.5276 0.5217 1.2377 0.5036 0.498 0.4881 0.3229 38.76%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.11 2.17 5.49 4.40 4.30 4.45 4.26 -
P/RPS 5.92 6.62 18.06 5.80 5.45 5.86 5.75 1.96%
P/EPS 94.62 91.18 227.80 73.83 67.93 81.65 81.86 10.14%
EY 1.06 1.10 0.44 1.35 1.47 1.22 1.22 -8.95%
DY 0.63 0.67 0.24 0.80 0.93 0.79 0.82 -16.12%
P/NAPS 3.10 3.24 3.45 2.82 2.79 2.95 4.26 -19.11%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 10/08/16 05/05/16 22/02/16 17/11/15 12/08/15 07/05/15 11/02/15 -
Price 2.07 2.07 2.22 5.24 4.24 4.32 4.63 -
P/RPS 5.81 6.31 7.30 6.91 5.37 5.69 6.25 -4.75%
P/EPS 92.83 86.97 92.12 87.92 66.98 79.27 88.97 2.87%
EY 1.08 1.15 1.09 1.14 1.49 1.26 1.12 -2.39%
DY 0.64 0.70 0.59 0.67 0.94 0.81 0.76 -10.83%
P/NAPS 3.04 3.09 1.40 3.36 2.75 2.86 4.63 -24.47%

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