[SCIPACK] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
12-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -1.85%
YoY- 1.14%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 344,505 340,619 344,822 327,307 310,300 303,899 282,263 14.16%
PBT 31,048 32,635 36,043 35,762 36,374 36,336 35,507 -8.53%
Tax -7,312 -7,864 -8,888 -8,808 -8,912 -9,553 -9,184 -14.06%
NP 23,736 24,771 27,155 26,954 27,462 26,783 26,323 -6.64%
-
NP to SH 23,736 24,771 27,155 26,954 27,462 26,775 26,278 -6.54%
-
Tax Rate 23.55% 24.10% 24.66% 24.63% 24.50% 26.29% 25.87% -
Total Cost 320,769 315,848 317,667 300,353 282,838 277,116 255,940 16.19%
-
Net Worth 113,378 165,686 166,215 163,961 113,707 158,895 154,638 -18.64%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 14,775 15,355 17,057 16,484 17,036 16,464 15,911 -4.80%
Div Payout % 62.25% 61.99% 62.82% 61.16% 62.04% 61.49% 60.55% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 113,378 165,686 166,215 163,961 113,707 158,895 154,638 -18.64%
NOSH 113,378 113,484 113,846 113,862 113,707 113,496 113,705 -0.19%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.89% 7.27% 7.88% 8.24% 8.85% 8.81% 9.33% -
ROE 20.94% 14.95% 16.34% 16.44% 24.15% 16.85% 16.99% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 303.85 300.15 302.88 287.46 272.89 267.76 248.24 14.38%
EPS 20.94 21.83 23.85 23.67 24.15 23.59 23.11 -6.34%
DPS 13.00 13.50 15.00 14.50 15.00 14.50 14.00 -4.80%
NAPS 1.00 1.46 1.46 1.44 1.00 1.40 1.36 -18.48%
Adjusted Per Share Value based on latest NOSH - 113,862
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 98.74 97.62 98.83 93.81 88.93 87.10 80.90 14.16%
EPS 6.80 7.10 7.78 7.73 7.87 7.67 7.53 -6.55%
DPS 4.23 4.40 4.89 4.72 4.88 4.72 4.56 -4.87%
NAPS 0.3249 0.4749 0.4764 0.4699 0.3259 0.4554 0.4432 -18.65%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.26 4.30 4.40 4.63 4.15 3.54 3.57 -
P/RPS 1.40 1.43 1.45 1.61 1.52 1.32 1.44 -1.85%
P/EPS 20.35 19.70 18.45 19.56 17.18 15.01 15.45 20.09%
EY 4.91 5.08 5.42 5.11 5.82 6.66 6.47 -16.75%
DY 3.05 3.14 3.41 3.13 3.61 4.10 3.92 -15.36%
P/NAPS 4.26 2.95 3.01 3.22 4.15 2.53 2.63 37.80%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 21/10/14 23/07/14 12/05/14 11/03/14 06/11/13 22/08/13 -
Price 4.63 4.25 4.40 4.50 4.30 3.65 3.45 -
P/RPS 1.52 1.42 1.45 1.57 1.58 1.36 1.39 6.12%
P/EPS 22.12 19.47 18.45 19.01 17.80 15.47 14.93 29.86%
EY 4.52 5.14 5.42 5.26 5.62 6.46 6.70 -23.02%
DY 2.81 3.18 3.41 3.22 3.49 3.97 4.06 -21.70%
P/NAPS 4.63 2.91 3.01 3.12 4.30 2.61 2.54 49.05%

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