[SCIPACK] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -2.5%
YoY- 11.66%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 94,066 97,033 89,699 83,113 86,010 89,673 86,157 6.01%
PBT 7,181 7,428 8,073 8,900 9,136 9,543 8,149 -8.06%
Tax -1,178 -1,352 -1,565 -2,312 -2,379 -2,354 -1,962 -28.76%
NP 6,003 6,076 6,508 6,588 6,757 7,189 6,187 -1.98%
-
NP to SH 6,003 6,076 6,508 6,588 6,757 7,189 6,187 -1.98%
-
Tax Rate 16.40% 18.20% 19.39% 25.98% 26.04% 24.67% 24.08% -
Total Cost 88,063 90,957 83,191 76,525 79,253 82,484 79,970 6.61%
-
Net Worth 184,707 185,277 183,208 434,643 176,861 174,898 171,419 5.08%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 3,585 3,623 3,964 3,553 3,968 4,542 3,973 -6.60%
Div Payout % 59.73% 59.64% 60.92% 53.94% 58.72% 63.19% 64.22% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 184,707 185,277 183,208 434,643 176,861 174,898 171,419 5.08%
NOSH 271,628 272,466 273,445 273,360 113,372 113,570 113,522 78.61%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.38% 6.26% 7.26% 7.93% 7.86% 8.02% 7.18% -
ROE 3.25% 3.28% 3.55% 1.52% 3.82% 4.11% 3.61% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 34.63 35.61 32.80 30.40 75.86 78.96 75.89 -40.64%
EPS 2.21 2.23 2.38 2.41 5.96 6.33 5.45 -45.12%
DPS 1.32 1.33 1.45 1.30 3.50 4.00 3.50 -47.70%
NAPS 0.68 0.68 0.67 1.59 1.56 1.54 1.51 -41.16%
Adjusted Per Share Value based on latest NOSH - 273,360
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 26.96 27.81 25.71 23.82 24.65 25.70 24.69 6.02%
EPS 1.72 1.74 1.87 1.89 1.94 2.06 1.77 -1.88%
DPS 1.03 1.04 1.14 1.02 1.14 1.30 1.14 -6.52%
NAPS 0.5294 0.531 0.5251 1.2457 0.5069 0.5013 0.4913 5.09%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.22 2.11 2.17 5.49 4.40 4.30 4.45 -
P/RPS 6.41 5.92 6.62 18.06 5.80 5.45 5.86 6.14%
P/EPS 100.45 94.62 91.18 227.80 73.83 67.93 81.65 14.77%
EY 1.00 1.06 1.10 0.44 1.35 1.47 1.22 -12.38%
DY 0.59 0.63 0.67 0.24 0.80 0.93 0.79 -17.64%
P/NAPS 3.26 3.10 3.24 3.45 2.82 2.79 2.95 6.86%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 10/11/16 10/08/16 05/05/16 22/02/16 17/11/15 12/08/15 07/05/15 -
Price 2.28 2.07 2.07 2.22 5.24 4.24 4.32 -
P/RPS 6.58 5.81 6.31 7.30 6.91 5.37 5.69 10.14%
P/EPS 103.17 92.83 86.97 92.12 87.92 66.98 79.27 19.14%
EY 0.97 1.08 1.15 1.09 1.14 1.49 1.26 -15.96%
DY 0.58 0.64 0.70 0.59 0.67 0.94 0.81 -19.91%
P/NAPS 3.35 3.04 3.09 1.40 3.36 2.75 2.86 11.08%

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