[SCIPACK] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 17.62%
YoY- -14.92%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 105,661 90,360 83,113 84,047 80,161 73,760 75,703 5.70%
PBT 11,172 7,268 8,900 7,132 8,719 8,681 7,272 7.41%
Tax -2,680 -1,337 -2,312 -1,232 -1,784 -2,425 -1,242 13.66%
NP 8,492 5,931 6,588 5,900 6,935 6,256 6,030 5.86%
-
NP to SH 7,930 5,931 6,588 5,900 6,935 6,248 5,911 5.01%
-
Tax Rate 23.99% 18.40% 25.98% 17.27% 20.46% 27.93% 17.08% -
Total Cost 97,169 84,429 76,525 78,147 73,226 67,504 69,673 5.69%
-
Net Worth 199,662 190,510 434,643 113,378 113,707 151,088 73,143 18.20%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 4,255 3,592 3,553 3,968 4,548 3,976 2,925 6.43%
Div Payout % 53.66% 60.57% 53.94% 67.26% 65.58% 63.64% 49.50% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 199,662 190,510 434,643 113,378 113,707 151,088 73,143 18.20%
NOSH 327,894 273,246 273,360 113,378 113,707 113,600 73,143 28.37%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 8.04% 6.56% 7.93% 7.02% 8.65% 8.48% 7.97% -
ROE 3.97% 3.11% 1.52% 5.20% 6.10% 4.14% 8.08% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 32.28 33.20 30.40 74.13 70.50 64.93 103.50 -17.63%
EPS 2.42 2.18 2.41 2.17 6.10 5.50 5.24 -12.07%
DPS 1.30 1.32 1.30 3.50 4.00 3.50 4.00 -17.06%
NAPS 0.61 0.70 1.59 1.00 1.00 1.33 1.00 -7.90%
Adjusted Per Share Value based on latest NOSH - 113,378
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 30.28 25.90 23.82 24.09 22.97 21.14 21.70 5.70%
EPS 2.27 1.70 1.89 1.69 1.99 1.79 1.69 5.03%
DPS 1.22 1.03 1.02 1.14 1.30 1.14 0.84 6.41%
NAPS 0.5722 0.546 1.2457 0.3249 0.3259 0.433 0.2096 18.20%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.29 2.23 5.49 4.26 4.15 2.55 1.77 -
P/RPS 7.09 6.72 18.06 5.75 5.89 3.93 1.71 26.72%
P/EPS 94.52 102.33 227.80 81.86 68.04 46.36 21.90 27.57%
EY 1.06 0.98 0.44 1.22 1.47 2.16 4.57 -21.59%
DY 0.57 0.59 0.24 0.82 0.96 1.37 2.26 -20.49%
P/NAPS 3.75 3.19 3.45 4.26 4.15 1.92 1.77 13.31%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 05/02/18 24/02/17 22/02/16 11/02/15 11/03/14 21/02/13 17/02/12 -
Price 2.32 2.35 2.22 4.63 4.30 2.52 1.97 -
P/RPS 7.19 7.08 7.30 6.25 6.10 3.88 1.90 24.80%
P/EPS 95.76 107.84 92.12 88.97 70.50 45.82 24.38 25.58%
EY 1.04 0.93 1.09 1.12 1.42 2.18 4.10 -20.42%
DY 0.56 0.56 0.59 0.76 0.93 1.39 2.03 -19.30%
P/NAPS 3.80 3.36 1.40 4.63 4.30 1.89 1.97 11.56%

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