[SCIPACK] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -9.49%
YoY- 5.7%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 83,113 84,047 80,161 73,760 75,703 75,462 54,580 7.25%
PBT 8,900 7,132 8,719 8,681 7,272 5,467 6,878 4.38%
Tax -2,312 -1,232 -1,784 -2,425 -1,242 -1,123 -763 20.28%
NP 6,588 5,900 6,935 6,256 6,030 4,344 6,115 1.24%
-
NP to SH 6,588 5,900 6,935 6,248 5,911 4,155 6,055 1.41%
-
Tax Rate 25.98% 17.27% 20.46% 27.93% 17.08% 20.54% 11.09% -
Total Cost 76,525 78,147 73,226 67,504 69,673 71,118 48,465 7.90%
-
Net Worth 434,643 113,378 113,707 151,088 73,143 132,204 124,263 23.19%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 3,553 3,968 4,548 3,976 2,925 2,644 4,895 -5.19%
Div Payout % 53.94% 67.26% 65.58% 63.64% 49.50% 63.64% 80.85% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 434,643 113,378 113,707 151,088 73,143 132,204 124,263 23.19%
NOSH 273,360 113,378 113,707 113,600 73,143 75,545 75,310 23.95%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.93% 7.02% 8.65% 8.48% 7.97% 5.76% 11.20% -
ROE 1.52% 5.20% 6.10% 4.14% 8.08% 3.14% 4.87% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 30.40 74.13 70.50 64.93 103.50 99.89 72.47 -13.47%
EPS 2.41 2.17 6.10 5.50 5.24 5.50 8.04 -18.18%
DPS 1.30 3.50 4.00 3.50 4.00 3.50 6.50 -23.51%
NAPS 1.59 1.00 1.00 1.33 1.00 1.75 1.65 -0.61%
Adjusted Per Share Value based on latest NOSH - 113,600
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 23.82 24.09 22.97 21.14 21.70 21.63 15.64 7.25%
EPS 1.89 1.69 1.99 1.79 1.69 1.19 1.74 1.38%
DPS 1.02 1.14 1.30 1.14 0.84 0.76 1.40 -5.13%
NAPS 1.2457 0.3249 0.3259 0.433 0.2096 0.3789 0.3561 23.19%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 5.49 4.26 4.15 2.55 1.77 1.75 1.53 -
P/RPS 18.06 5.75 5.89 3.93 1.71 1.75 2.11 42.99%
P/EPS 227.80 81.86 68.04 46.36 21.90 31.82 19.03 51.21%
EY 0.44 1.22 1.47 2.16 4.57 3.14 5.25 -33.83%
DY 0.24 0.82 0.96 1.37 2.26 2.00 4.25 -38.04%
P/NAPS 3.45 4.26 4.15 1.92 1.77 1.00 0.93 24.40%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 11/02/15 11/03/14 21/02/13 17/02/12 17/02/11 10/02/10 -
Price 2.22 4.63 4.30 2.52 1.97 1.70 1.99 -
P/RPS 7.30 6.25 6.10 3.88 1.90 1.70 2.75 17.66%
P/EPS 92.12 88.97 70.50 45.82 24.38 30.91 24.75 24.47%
EY 1.09 1.12 1.42 2.18 4.10 3.24 4.04 -19.60%
DY 0.59 0.76 0.93 1.39 2.03 2.06 3.27 -24.81%
P/NAPS 1.40 4.63 4.30 1.89 1.97 0.97 1.21 2.45%

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