[SCIPACK] YoY Annualized Quarter 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- 15.45%
YoY- 39.37%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 358,796 344,628 361,572 293,544 275,036 270,680 238,748 7.01%
PBT 32,292 32,596 35,560 38,008 28,776 23,556 25,412 4.07%
Tax -6,260 -7,848 -9,144 -9,560 -7,636 -4,172 -4,676 4.97%
NP 26,032 24,748 26,416 28,448 21,140 19,384 20,736 3.86%
-
NP to SH 26,032 24,748 26,416 28,448 20,412 18,584 20,068 4.42%
-
Tax Rate 19.39% 24.08% 25.71% 25.15% 26.54% 17.71% 18.40% -
Total Cost 332,764 319,880 335,156 265,096 253,896 251,296 218,012 7.29%
-
Net Worth 183,208 171,419 163,961 154,263 142,496 132,635 121,669 7.05%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 15,859 15,893 15,940 18,148 10,444 8,992 10,514 7.08%
Div Payout % 60.92% 64.22% 60.34% 63.80% 51.17% 48.39% 52.40% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 183,208 171,419 163,961 154,263 142,496 132,635 121,669 7.05%
NOSH 273,445 113,522 113,862 113,429 74,605 74,935 75,104 24.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.26% 7.18% 7.31% 9.69% 7.69% 7.16% 8.69% -
ROE 14.21% 14.44% 16.11% 18.44% 14.32% 14.01% 16.49% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 131.21 303.58 317.55 258.79 368.65 361.22 317.89 -13.70%
EPS 9.52 21.80 23.20 25.08 27.36 24.80 26.72 -15.78%
DPS 5.80 14.00 14.00 16.00 14.00 12.00 14.00 -13.64%
NAPS 0.67 1.51 1.44 1.36 1.91 1.77 1.62 -13.67%
Adjusted Per Share Value based on latest NOSH - 113,429
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 102.83 98.77 103.63 84.13 78.83 77.58 68.43 7.01%
EPS 7.46 7.09 7.57 8.15 5.85 5.33 5.75 4.43%
DPS 4.55 4.56 4.57 5.20 2.99 2.58 3.01 7.12%
NAPS 0.5251 0.4913 0.4699 0.4421 0.4084 0.3801 0.3487 7.05%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.17 4.45 4.63 2.81 1.87 1.72 2.41 -
P/RPS 1.65 1.47 1.46 1.09 0.51 0.48 0.76 13.77%
P/EPS 22.79 20.41 19.96 11.20 6.83 6.94 9.02 16.68%
EY 4.39 4.90 5.01 8.93 14.63 14.42 11.09 -14.29%
DY 2.67 3.15 3.02 5.69 7.49 6.98 5.81 -12.14%
P/NAPS 3.24 2.95 3.22 2.07 0.98 0.97 1.49 13.80%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 05/05/16 07/05/15 12/05/14 25/04/13 26/04/12 05/05/11 03/05/10 -
Price 2.07 4.32 4.50 3.10 1.88 1.84 2.14 -
P/RPS 1.58 1.42 1.42 1.20 0.51 0.51 0.67 15.35%
P/EPS 21.74 19.82 19.40 12.36 6.87 7.42 8.01 18.08%
EY 4.60 5.05 5.16 8.09 14.55 13.48 12.49 -15.32%
DY 2.80 3.24 3.11 5.16 7.45 6.52 6.54 -13.17%
P/NAPS 3.09 2.86 3.12 2.28 0.98 1.04 1.32 15.21%

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