[SCIPACK] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 50.52%
YoY- 12.88%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 320,304 282,986 280,798 261,840 260,458 230,139 204,992 7.71%
PBT 21,222 24,570 22,682 26,828 23,916 27,655 25,240 -2.84%
Tax -3,261 -5,985 -4,095 -6,695 -6,080 -7,128 -6,476 -10.80%
NP 17,961 18,585 18,587 20,133 17,836 20,527 18,764 -0.72%
-
NP to SH 16,814 18,028 18,587 20,133 17,836 20,527 18,393 -1.48%
-
Tax Rate 15.37% 24.36% 18.05% 24.96% 25.42% 25.77% 25.66% -
Total Cost 302,343 264,401 262,211 241,707 242,622 209,612 186,228 8.40%
-
Net Worth 202,970 235,901 185,324 177,043 166,074 158,948 149,499 5.22%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 9,330 11,369 11,174 12,483 10,806 12,488 14,723 -7.31%
Div Payout % 55.49% 63.06% 60.12% 62.01% 60.59% 60.84% 80.05% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 202,970 235,901 185,324 177,043 166,074 158,948 149,499 5.22%
NOSH 327,898 327,894 272,536 113,489 113,749 113,534 113,257 19.37%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 5.61% 6.57% 6.62% 7.69% 6.85% 8.92% 9.15% -
ROE 8.28% 7.64% 10.03% 11.37% 10.74% 12.91% 12.30% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 97.84 86.37 103.03 230.72 228.97 202.70 181.00 -9.74%
EPS 5.13 5.50 6.82 17.74 15.68 18.08 16.24 -17.46%
DPS 2.85 3.47 4.10 11.00 9.50 11.00 13.00 -22.33%
NAPS 0.62 0.72 0.68 1.56 1.46 1.40 1.32 -11.82%
Adjusted Per Share Value based on latest NOSH - 113,372
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 91.21 80.58 79.96 74.56 74.17 65.53 58.37 7.71%
EPS 4.79 5.13 5.29 5.73 5.08 5.85 5.24 -1.48%
DPS 2.66 3.24 3.18 3.55 3.08 3.56 4.19 -7.29%
NAPS 0.578 0.6718 0.5277 0.5042 0.4729 0.4526 0.4257 5.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.00 2.19 2.22 4.40 4.30 3.54 2.42 -
P/RPS 2.04 2.54 2.15 1.91 1.88 1.75 1.34 7.25%
P/EPS 38.94 39.80 32.55 24.80 27.42 19.58 14.90 17.35%
EY 2.57 2.51 3.07 4.03 3.65 5.11 6.71 -14.77%
DY 1.43 1.58 1.85 2.50 2.21 3.11 5.37 -19.78%
P/NAPS 3.23 3.04 3.26 2.82 2.95 2.53 1.83 9.92%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 14/11/18 20/11/17 10/11/16 17/11/15 21/10/14 06/11/13 25/10/12 -
Price 1.99 2.19 2.28 5.24 4.25 3.65 2.62 -
P/RPS 2.03 2.54 2.21 2.27 1.86 1.80 1.45 5.76%
P/EPS 38.75 39.80 33.43 29.54 27.10 20.19 16.13 15.72%
EY 2.58 2.51 2.99 3.39 3.69 4.95 6.20 -13.58%
DY 1.43 1.58 1.80 2.10 2.24 3.01 4.96 -18.71%
P/NAPS 3.21 3.04 3.35 3.36 2.91 2.61 1.98 8.38%

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