[SCIPACK] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
25-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 6.72%
YoY- 29.86%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 349,120 347,277 306,852 273,322 278,034 256,382 222,944 7.75%
PBT 35,770 31,888 36,873 33,653 24,006 24,478 27,017 4.78%
Tax -8,926 -8,106 -9,504 -8,634 -4,372 -5,326 -4,258 13.12%
NP 26,844 23,781 27,369 25,018 19,634 19,152 22,758 2.78%
-
NP to SH 26,844 23,781 27,369 24,524 18,885 18,708 22,277 3.15%
-
Tax Rate 24.95% 25.42% 25.77% 25.66% 18.21% 21.76% 15.76% -
Total Cost 322,276 323,496 279,482 248,304 258,400 237,230 200,185 8.25%
-
Net Worth 177,043 166,074 158,948 149,499 137,288 127,286 122,975 6.25%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 16,645 14,408 16,651 19,631 9,502 8,829 9,109 10.56%
Div Payout % 62.01% 60.59% 60.84% 80.05% 50.32% 47.19% 40.89% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 177,043 166,074 158,948 149,499 137,288 127,286 122,975 6.25%
NOSH 113,489 113,749 113,534 113,257 75,021 73,576 75,910 6.92%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 7.69% 6.85% 8.92% 9.15% 7.06% 7.47% 10.21% -
ROE 15.16% 14.32% 17.22% 16.40% 13.76% 14.70% 18.12% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 307.62 305.30 270.27 241.33 370.61 348.46 293.69 0.77%
EPS 23.65 20.91 24.11 21.65 25.17 25.43 29.35 -3.53%
DPS 14.67 12.67 14.67 17.33 12.67 12.00 12.00 3.40%
NAPS 1.56 1.46 1.40 1.32 1.83 1.73 1.62 -0.62%
Adjusted Per Share Value based on latest NOSH - 113,910
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 100.06 99.53 87.94 78.33 79.69 73.48 63.90 7.75%
EPS 7.69 6.82 7.84 7.03 5.41 5.36 6.38 3.16%
DPS 4.77 4.13 4.77 5.63 2.72 2.53 2.61 10.56%
NAPS 0.5074 0.476 0.4555 0.4285 0.3935 0.3648 0.3525 6.25%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 4.40 4.30 3.54 2.42 1.63 2.01 1.11 -
P/RPS 1.43 1.41 1.31 1.00 0.44 0.58 0.38 24.70%
P/EPS 18.60 20.57 14.68 11.18 6.48 7.91 3.78 30.40%
EY 5.38 4.86 6.81 8.95 15.44 12.65 26.44 -23.29%
DY 3.33 2.95 4.14 7.16 7.77 5.97 10.81 -17.81%
P/NAPS 2.82 2.95 2.53 1.83 0.89 1.16 0.69 26.43%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 21/10/14 06/11/13 25/10/12 21/10/11 11/11/10 17/11/09 -
Price 5.24 4.25 3.65 2.62 1.71 1.88 1.48 -
P/RPS 1.70 1.39 1.35 1.09 0.46 0.54 0.50 22.61%
P/EPS 22.15 20.33 15.14 12.10 6.79 7.39 5.04 27.97%
EY 4.51 4.92 6.60 8.26 14.72 13.52 19.83 -21.86%
DY 2.80 2.98 4.02 6.62 7.41 6.38 8.11 -16.23%
P/NAPS 3.36 2.91 2.61 1.98 0.93 1.09 0.91 24.31%

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