[SCIPACK] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
12-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 4.17%
YoY- -10.54%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 348,495 344,953 345,887 342,967 340,269 344,505 340,619 1.53%
PBT 35,652 35,728 33,960 31,498 30,307 31,048 32,635 6.06%
Tax -8,610 -9,007 -7,927 -7,206 -6,988 -7,312 -7,864 6.22%
NP 27,042 26,721 26,033 24,292 23,319 23,736 24,771 6.01%
-
NP to SH 27,042 26,721 26,033 24,292 23,319 23,736 24,771 6.01%
-
Tax Rate 24.15% 25.21% 23.34% 22.88% 23.06% 23.55% 24.10% -
Total Cost 321,453 318,232 319,854 318,675 316,950 320,769 315,848 1.17%
-
Net Worth 183,208 434,643 113,372 113,570 113,522 113,378 165,686 6.92%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 16,029 16,037 9,166 10,348 12,447 14,775 15,355 2.90%
Div Payout % 59.28% 60.02% 35.21% 42.60% 53.38% 62.25% 61.99% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 183,208 434,643 113,372 113,570 113,522 113,378 165,686 6.92%
NOSH 273,445 273,360 113,372 113,570 113,522 113,378 113,484 79.63%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.76% 7.75% 7.53% 7.08% 6.85% 6.89% 7.27% -
ROE 14.76% 6.15% 22.96% 21.39% 20.54% 20.94% 14.95% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 127.45 126.19 305.09 301.99 299.74 303.85 300.15 -43.47%
EPS 9.89 9.77 22.96 21.39 20.54 20.94 21.83 -40.98%
DPS 5.86 5.87 8.08 9.12 10.96 13.00 13.50 -42.64%
NAPS 0.67 1.59 1.00 1.00 1.00 1.00 1.46 -40.47%
Adjusted Per Share Value based on latest NOSH - 113,570
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 99.88 98.86 99.13 98.30 97.52 98.74 97.62 1.53%
EPS 7.75 7.66 7.46 6.96 6.68 6.80 7.10 6.00%
DPS 4.59 4.60 2.63 2.97 3.57 4.23 4.40 2.85%
NAPS 0.5251 1.2457 0.3249 0.3255 0.3254 0.3249 0.4749 6.92%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.17 5.49 4.40 4.30 4.45 4.26 4.30 -
P/RPS 1.70 4.35 1.44 1.42 1.48 1.40 1.43 12.20%
P/EPS 21.94 56.16 19.16 20.10 21.66 20.35 19.70 7.43%
EY 4.56 1.78 5.22 4.97 4.62 4.91 5.08 -6.94%
DY 2.70 1.07 1.84 2.12 2.46 3.05 3.14 -9.56%
P/NAPS 3.24 3.45 4.40 4.30 4.45 4.26 2.95 6.44%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 05/05/16 22/02/16 17/11/15 12/08/15 07/05/15 11/02/15 21/10/14 -
Price 2.07 2.22 5.24 4.24 4.32 4.63 4.25 -
P/RPS 1.62 1.76 1.72 1.40 1.44 1.52 1.42 9.17%
P/EPS 20.93 22.71 22.82 19.82 21.03 22.12 19.47 4.93%
EY 4.78 4.40 4.38 5.04 4.75 4.52 5.14 -4.72%
DY 2.83 2.64 1.54 2.15 2.54 2.81 3.18 -7.47%
P/NAPS 3.09 1.40 5.24 4.24 4.32 4.63 2.91 4.07%

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