[SCIPACK] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 43.01%
YoY- 20.19%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 151,976 34,484 109,190 102,034 94,066 86,010 83,090 11.41%
PBT 15,199 1,058 6,406 10,482 7,181 9,136 6,674 15.87%
Tax -3,851 -112 -539 -2,710 -1,178 -2,379 -1,658 16.28%
NP 11,348 946 5,867 7,772 6,003 6,757 5,016 15.73%
-
NP to SH 10,837 816 5,687 7,215 6,003 6,757 5,016 14.78%
-
Tax Rate 25.34% 10.59% 8.41% 25.85% 16.40% 26.04% 24.84% -
Total Cost 140,628 33,538 103,323 94,262 88,063 79,253 78,074 11.10%
-
Net Worth 245,511 199,682 202,970 235,901 184,707 176,861 165,686 7.29%
Dividend
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 6,546 - 3,273 3,767 3,585 3,968 2,837 16.14%
Div Payout % 60.41% - 57.56% 52.22% 59.73% 58.72% 56.56% -
Equity
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 245,511 199,682 202,970 235,901 184,707 176,861 165,686 7.29%
NOSH 327,898 327,898 327,898 327,894 271,628 113,372 113,484 20.91%
Ratio Analysis
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.47% 2.74% 5.37% 7.62% 6.38% 7.86% 6.04% -
ROE 4.41% 0.41% 2.80% 3.06% 3.25% 3.82% 3.03% -
Per Share
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 46.43 10.53 33.35 31.14 34.63 75.86 73.22 -7.83%
EPS 3.31 0.25 1.73 2.20 2.21 5.96 4.42 -5.04%
DPS 2.00 0.00 1.00 1.15 1.32 3.50 2.50 -3.91%
NAPS 0.75 0.61 0.62 0.72 0.68 1.56 1.46 -11.24%
Adjusted Per Share Value based on latest NOSH - 327,894
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 43.28 9.82 31.09 29.06 26.79 24.49 23.66 11.41%
EPS 3.09 0.23 1.62 2.05 1.71 1.92 1.43 14.78%
DPS 1.86 0.00 0.93 1.07 1.02 1.13 0.81 16.04%
NAPS 0.6991 0.5686 0.578 0.6718 0.526 0.5036 0.4718 7.29%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/04/20 30/04/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.08 2.32 2.00 2.19 2.22 4.40 4.30 -
P/RPS 4.48 22.02 6.00 7.03 6.41 5.80 5.87 -4.72%
P/EPS 62.83 930.70 115.13 99.45 100.45 73.83 97.29 -7.52%
EY 1.59 0.11 0.87 1.01 1.00 1.35 1.03 8.08%
DY 0.96 0.00 0.50 0.53 0.59 0.80 0.58 9.43%
P/NAPS 2.77 3.80 3.23 3.04 3.26 2.82 2.95 -1.12%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 22/06/20 25/06/19 14/11/18 20/11/17 10/11/16 17/11/15 21/10/14 -
Price 2.45 1.91 1.99 2.19 2.28 5.24 4.25 -
P/RPS 5.28 18.13 5.97 7.03 6.58 6.91 5.80 -1.66%
P/EPS 74.01 766.22 114.55 99.45 103.17 87.92 96.15 -4.57%
EY 1.35 0.13 0.87 1.01 0.97 1.14 1.04 4.78%
DY 0.82 0.00 0.50 0.53 0.58 0.67 0.59 6.06%
P/NAPS 3.27 3.13 3.21 3.04 3.35 3.36 2.91 2.10%

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