[SCIPACK] QoQ TTM 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- 8.15%
YoY- 29.8%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 310,300 303,899 282,263 283,379 278,752 280,695 282,703 6.38%
PBT 36,374 36,336 35,507 36,229 33,921 32,512 28,752 16.92%
Tax -8,912 -9,553 -9,184 -9,382 -8,901 -7,718 -6,178 27.58%
NP 27,462 26,783 26,323 26,847 25,020 24,794 22,574 13.91%
-
NP to SH 27,462 26,775 26,278 26,650 24,641 24,304 21,944 16.08%
-
Tax Rate 24.50% 26.29% 25.87% 25.90% 26.24% 23.74% 21.49% -
Total Cost 282,838 277,116 255,940 256,532 253,732 255,901 260,129 5.72%
-
Net Worth 113,707 158,895 154,638 154,263 151,088 150,362 75,407 31.39%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 17,036 16,464 15,911 17,024 15,098 13,675 11,944 26.62%
Div Payout % 62.04% 61.49% 60.55% 63.88% 61.27% 56.27% 54.43% -
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 75,407 31.39%
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 8.85% 8.81% 9.33% 9.47% 8.98% 8.83% 7.99% -
ROE 24.15% 16.85% 16.99% 17.28% 16.31% 16.16% 29.10% -
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 272.89 267.76 248.24 249.83 245.38 246.42 374.90 -19.03%
EPS 24.15 23.59 23.11 23.49 21.69 21.34 29.10 -11.65%
DPS 15.00 14.50 14.00 15.01 13.29 12.01 15.84 -3.55%
NAPS 1.00 1.40 1.36 1.36 1.33 1.32 1.00 0.00%
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 88.36 86.54 80.38 80.70 79.38 79.93 80.50 6.38%
EPS 7.82 7.62 7.48 7.59 7.02 6.92 6.25 16.06%
DPS 4.85 4.69 4.53 4.85 4.30 3.89 3.40 26.63%
NAPS 0.3238 0.4525 0.4404 0.4393 0.4302 0.4282 0.2147 31.41%
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 1.52 1.32 1.44 1.12 1.04 0.98 0.55 96.56%
P/EPS 17.18 15.01 15.45 11.96 11.76 11.34 7.04 80.96%
EY 5.82 6.66 6.47 8.36 8.51 8.82 14.20 -44.73%
DY 3.61 4.10 3.92 5.34 5.21 4.96 7.73 -39.72%
P/NAPS 4.15 2.53 2.63 2.07 1.92 1.83 2.05 59.82%
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 1.58 1.36 1.39 1.24 1.03 1.06 0.56 99.29%
P/EPS 17.80 15.47 14.93 13.19 11.62 12.28 7.25 81.69%
EY 5.62 6.46 6.70 7.58 8.61 8.14 13.79 -44.94%
DY 3.49 3.97 4.06 4.84 5.27 4.58 7.51 -39.92%
P/NAPS 4.30 2.61 2.54 2.28 1.89 1.98 2.11 60.53%

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