[SCIPACK] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
25-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 13.83%
YoY- 39.37%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 80,161 87,293 69,460 73,386 73,760 65,657 70,576 8.83%
PBT 8,719 10,082 8,071 9,502 8,681 9,253 8,793 -0.56%
Tax -1,784 -2,682 -2,056 -2,390 -2,425 -2,313 -2,254 -14.39%
NP 6,935 7,400 6,015 7,112 6,256 6,940 6,539 3.98%
-
NP to SH 6,935 7,400 6,015 7,112 6,248 6,903 6,387 5.62%
-
Tax Rate 20.46% 26.60% 25.47% 25.15% 27.93% 25.00% 25.63% -
Total Cost 73,226 79,893 63,445 66,274 67,504 58,717 64,037 9.32%
-
Net Worth 113,707 158,895 154,638 154,263 151,088 150,362 147,798 -15.99%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,548 4,539 3,411 4,537 3,976 3,986 4,524 0.35%
Div Payout % 65.58% 61.35% 56.71% 63.80% 63.64% 57.76% 70.84% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 113,707 158,895 154,638 154,263 151,088 150,362 147,798 -15.99%
NOSH 113,707 113,496 113,705 113,429 113,600 113,910 75,407 31.39%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.65% 8.48% 8.66% 9.69% 8.48% 10.57% 9.27% -
ROE 6.10% 4.66% 3.89% 4.61% 4.14% 4.59% 4.32% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 70.50 76.91 61.09 64.70 64.93 57.64 93.59 -17.16%
EPS 6.10 6.52 5.29 6.27 5.50 6.06 8.47 -19.60%
DPS 4.00 4.00 3.00 4.00 3.50 3.50 6.00 -23.62%
NAPS 1.00 1.40 1.36 1.36 1.33 1.32 1.96 -36.07%
Adjusted Per Share Value based on latest NOSH - 113,429
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 22.97 25.02 19.91 21.03 21.14 18.82 20.23 8.81%
EPS 1.99 2.12 1.72 2.04 1.79 1.98 1.83 5.73%
DPS 1.30 1.30 0.98 1.30 1.14 1.14 1.30 0.00%
NAPS 0.3259 0.4554 0.4432 0.4421 0.433 0.4309 0.4236 -15.99%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.15 3.54 3.57 2.81 2.55 2.42 2.05 -
P/RPS 5.89 4.60 5.84 4.34 3.93 4.20 2.19 93.04%
P/EPS 68.04 54.29 67.49 44.82 46.36 39.93 24.20 98.82%
EY 1.47 1.84 1.48 2.23 2.16 2.50 4.13 -49.68%
DY 0.96 1.13 0.84 1.42 1.37 1.45 2.93 -52.37%
P/NAPS 4.15 2.53 2.63 2.07 1.92 1.83 1.05 149.35%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 11/03/14 06/11/13 22/08/13 25/04/13 21/02/13 25/10/12 26/07/12 -
Price 4.30 3.65 3.45 3.10 2.52 2.62 2.11 -
P/RPS 6.10 4.75 5.65 4.79 3.88 4.55 2.25 94.07%
P/EPS 70.50 55.98 65.22 49.44 45.82 43.23 24.91 99.70%
EY 1.42 1.79 1.53 2.02 2.18 2.31 4.01 -49.85%
DY 0.93 1.10 0.87 1.29 1.39 1.34 2.84 -52.39%
P/NAPS 4.30 2.61 2.54 2.28 1.89 1.98 1.08 150.57%

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