[SCIPACK] QoQ TTM 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- 1.2%
YoY- 15.97%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 371,158 363,911 355,855 348,495 344,953 345,887 342,967 5.38%
PBT 29,950 31,582 33,537 35,652 35,728 33,960 31,498 -3.28%
Tax -5,432 -6,407 -7,608 -8,610 -9,007 -7,927 -7,206 -17.10%
NP 24,518 25,175 25,929 27,042 26,721 26,033 24,292 0.61%
-
NP to SH 24,518 25,175 25,929 27,042 26,721 26,033 24,292 0.61%
-
Tax Rate 18.14% 20.29% 22.69% 24.15% 25.21% 23.34% 22.88% -
Total Cost 346,640 338,736 329,926 321,453 318,232 319,854 318,675 5.74%
-
Net Worth 190,510 184,707 185,277 183,208 434,643 113,372 113,570 40.95%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 14,766 14,727 15,110 16,029 16,037 9,166 10,348 26.61%
Div Payout % 60.23% 58.50% 58.28% 59.28% 60.02% 35.21% 42.60% -
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 190,510 184,707 185,277 183,208 434,643 113,372 113,570 40.95%
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 6.61% 6.92% 7.29% 7.76% 7.75% 7.53% 7.08% -
ROE 12.87% 13.63% 13.99% 14.76% 6.15% 22.96% 21.39% -
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 136.38 133.97 130.61 127.45 126.19 305.09 301.99 -40.99%
EPS 9.01 9.27 9.52 9.89 9.77 22.96 21.39 -43.66%
DPS 5.42 5.40 5.55 5.86 5.87 8.08 9.12 -29.20%
NAPS 0.70 0.68 0.68 0.67 1.59 1.00 1.00 -21.07%
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 105.69 103.63 101.33 99.24 98.23 98.50 97.66 5.38%
EPS 6.98 7.17 7.38 7.70 7.61 7.41 6.92 0.57%
DPS 4.20 4.19 4.30 4.56 4.57 2.61 2.95 26.42%
NAPS 0.5425 0.526 0.5276 0.5217 1.2377 0.3228 0.3234 40.95%
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 1.64 1.66 1.62 1.70 4.35 1.44 1.42 10.03%
P/EPS 24.75 23.95 22.17 21.94 56.16 19.16 20.10 14.80%
EY 4.04 4.17 4.51 4.56 1.78 5.22 4.97 -12.84%
DY 2.43 2.43 2.63 2.70 1.07 1.84 2.12 9.47%
P/NAPS 3.19 3.26 3.10 3.24 3.45 4.40 4.30 -17.97%
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 1.72 1.70 1.58 1.62 1.76 1.72 1.40 14.63%
P/EPS 26.09 24.60 21.75 20.93 22.71 22.82 19.82 20.01%
EY 3.83 4.06 4.60 4.78 4.40 4.38 5.04 -16.65%
DY 2.31 2.37 2.68 2.83 2.64 1.54 2.15 4.87%
P/NAPS 3.36 3.35 3.04 3.09 1.40 5.24 4.24 -14.30%

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