[SCIPACK] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
05-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -1.21%
YoY- 5.19%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 90,360 94,066 97,033 89,699 83,113 86,010 89,673 0.50%
PBT 7,268 7,181 7,428 8,073 8,900 9,136 9,543 -16.53%
Tax -1,337 -1,178 -1,352 -1,565 -2,312 -2,379 -2,354 -31.29%
NP 5,931 6,003 6,076 6,508 6,588 6,757 7,189 -11.98%
-
NP to SH 5,931 6,003 6,076 6,508 6,588 6,757 7,189 -11.98%
-
Tax Rate 18.40% 16.40% 18.20% 19.39% 25.98% 26.04% 24.67% -
Total Cost 84,429 88,063 90,957 83,191 76,525 79,253 82,484 1.55%
-
Net Worth 190,510 184,707 185,277 183,208 434,643 176,861 174,898 5.83%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 3,592 3,585 3,623 3,964 3,553 3,968 4,542 -14.42%
Div Payout % 60.57% 59.73% 59.64% 60.92% 53.94% 58.72% 63.19% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 190,510 184,707 185,277 183,208 434,643 176,861 174,898 5.83%
NOSH 273,246 271,628 272,466 273,445 273,360 113,372 113,570 79.07%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.56% 6.38% 6.26% 7.26% 7.93% 7.86% 8.02% -
ROE 3.11% 3.25% 3.28% 3.55% 1.52% 3.82% 4.11% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 33.20 34.63 35.61 32.80 30.40 75.86 78.96 -43.72%
EPS 2.18 2.21 2.23 2.38 2.41 5.96 6.33 -50.70%
DPS 1.32 1.32 1.33 1.45 1.30 3.50 4.00 -52.08%
NAPS 0.70 0.68 0.68 0.67 1.59 1.56 1.54 -40.74%
Adjusted Per Share Value based on latest NOSH - 273,445
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 25.73 26.79 27.63 25.54 23.67 24.49 25.54 0.49%
EPS 1.69 1.71 1.73 1.85 1.88 1.92 2.05 -12.02%
DPS 1.02 1.02 1.03 1.13 1.01 1.13 1.29 -14.43%
NAPS 0.5425 0.526 0.5276 0.5217 1.2377 0.5036 0.498 5.84%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.23 2.22 2.11 2.17 5.49 4.40 4.30 -
P/RPS 6.72 6.41 5.92 6.62 18.06 5.80 5.45 14.91%
P/EPS 102.33 100.45 94.62 91.18 227.80 73.83 67.93 31.24%
EY 0.98 1.00 1.06 1.10 0.44 1.35 1.47 -23.59%
DY 0.59 0.59 0.63 0.67 0.24 0.80 0.93 -26.06%
P/NAPS 3.19 3.26 3.10 3.24 3.45 2.82 2.79 9.29%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 10/11/16 10/08/16 05/05/16 22/02/16 17/11/15 12/08/15 -
Price 2.35 2.28 2.07 2.07 2.22 5.24 4.24 -
P/RPS 7.08 6.58 5.81 6.31 7.30 6.91 5.37 20.13%
P/EPS 107.84 103.17 92.83 86.97 92.12 87.92 66.98 37.17%
EY 0.93 0.97 1.08 1.15 1.09 1.14 1.49 -26.86%
DY 0.56 0.58 0.64 0.70 0.59 0.67 0.94 -29.08%
P/NAPS 3.36 3.35 3.04 3.09 1.40 3.36 2.75 14.21%

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