[SCIPACK] YoY Cumulative 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- 60.08%
YoY- 29.86%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 261,840 260,458 230,139 204,992 208,526 192,287 167,208 7.75%
PBT 26,828 23,916 27,655 25,240 18,005 18,359 20,263 4.78%
Tax -6,695 -6,080 -7,128 -6,476 -3,279 -3,995 -3,194 13.12%
NP 20,133 17,836 20,527 18,764 14,726 14,364 17,069 2.78%
-
NP to SH 20,133 17,836 20,527 18,393 14,164 14,031 16,708 3.15%
-
Tax Rate 24.96% 25.42% 25.77% 25.66% 18.21% 21.76% 15.76% -
Total Cost 241,707 242,622 209,612 186,228 193,800 177,923 150,139 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 12,483 10,806 12,488 14,723 7,127 6,621 6,831 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 11.37% 10.74% 12.91% 12.30% 10.32% 11.02% 13.59% -
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 230.72 228.97 202.70 181.00 277.96 261.34 220.27 0.77%
EPS 17.74 15.68 18.08 16.24 18.88 19.07 22.01 -3.52%
DPS 11.00 9.50 11.00 13.00 9.50 9.00 9.00 3.39%
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 75.04 74.65 65.96 58.75 59.76 55.11 47.92 7.75%
EPS 5.77 5.11 5.88 5.27 4.06 4.02 4.79 3.14%
DPS 3.58 3.10 3.58 4.22 2.04 1.90 1.96 10.55%
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 1.91 1.88 1.75 1.34 0.59 0.77 0.50 25.01%
P/EPS 24.80 27.42 19.58 14.90 8.63 10.54 5.04 30.40%
EY 4.03 3.65 5.11 6.71 11.58 9.49 19.83 -23.31%
DY 2.50 2.21 3.11 5.37 5.83 4.48 8.11 -17.80%
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 2.27 1.86 1.80 1.45 0.62 0.72 0.67 22.54%
P/EPS 29.54 27.10 20.19 16.13 9.06 9.86 6.72 27.97%
EY 3.39 3.69 4.95 6.20 11.04 10.14 14.87 -21.83%
DY 2.10 2.24 3.01 4.96 5.56 4.79 6.08 -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