[SCIPACK] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -0.46%
YoY- 12.58%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 430,756 388,647 371,158 344,953 344,505 310,300 278,752 7.51%
PBT 20,622 35,742 29,950 35,728 31,048 36,374 33,921 -7.95%
Tax -3,775 -8,665 -5,432 -9,007 -7,312 -8,912 -8,901 -13.31%
NP 16,847 27,077 24,518 26,721 23,736 27,462 25,020 -6.37%
-
NP to SH 15,241 25,958 24,518 26,721 23,736 27,462 24,641 -7.69%
-
Tax Rate 18.31% 24.24% 18.14% 25.21% 23.55% 24.50% 26.24% -
Total Cost 413,909 361,570 346,640 318,232 320,769 282,838 253,732 8.49%
-
Net Worth 196,408 199,662 190,510 433,534 169,349 161,283 150,747 4.50%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 10,966 15,612 14,750 33,537 14,775 17,036 18,701 -8.50%
Div Payout % 71.95% 60.15% 60.16% 125.51% 62.25% 62.04% 75.90% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 196,408 199,662 190,510 433,534 169,349 161,283 150,747 4.50%
NOSH 327,898 327,894 273,246 272,663 113,657 113,579 113,344 19.35%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.91% 6.97% 6.61% 7.75% 6.89% 8.85% 8.98% -
ROE 7.76% 13.00% 12.87% 6.16% 14.02% 17.03% 16.35% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 131.59 118.74 136.38 126.51 303.11 273.20 245.93 -9.89%
EPS 4.65 7.92 9.00 9.80 8.70 24.18 21.74 -22.65%
DPS 3.35 4.77 5.42 12.30 13.00 15.00 16.50 -23.32%
NAPS 0.60 0.61 0.70 1.59 1.49 1.42 1.33 -12.41%
Adjusted Per Share Value based on latest NOSH - 273,360
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 123.46 111.39 106.37 98.86 98.74 88.93 79.89 7.52%
EPS 4.37 7.44 7.03 7.66 6.80 7.87 7.06 -7.68%
DPS 3.14 4.47 4.23 9.61 4.23 4.88 5.36 -8.52%
NAPS 0.5629 0.5722 0.546 1.2425 0.4854 0.4622 0.432 4.50%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.62 2.29 2.23 5.49 4.26 4.15 2.55 -
P/RPS 1.23 1.93 1.64 4.34 1.41 1.52 1.04 2.83%
P/EPS 34.79 28.88 24.75 56.02 20.40 17.16 11.73 19.85%
EY 2.87 3.46 4.04 1.79 4.90 5.83 8.53 -16.59%
DY 2.07 2.08 2.43 2.24 3.05 3.61 6.47 -17.29%
P/NAPS 2.70 3.75 3.19 3.45 2.86 2.92 1.92 5.84%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 05/02/18 24/02/17 22/02/16 11/02/15 11/03/14 21/02/13 -
Price 1.59 2.32 2.35 2.22 4.63 4.30 2.52 -
P/RPS 1.21 1.95 1.72 1.75 1.53 1.57 1.02 2.88%
P/EPS 34.15 29.25 26.09 22.65 22.17 17.78 11.59 19.72%
EY 2.93 3.42 3.83 4.41 4.51 5.62 8.63 -16.46%
DY 2.11 2.06 2.31 5.54 2.81 3.49 6.55 -17.19%
P/NAPS 2.65 3.80 3.36 1.40 3.11 3.03 1.89 5.79%

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