[SCIPACK] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -1.4%
YoY- 19.75%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 355,855 342,967 344,822 282,263 282,703 287,750 229,257 7.59%
PBT 33,537 31,498 36,043 35,507 28,752 24,276 26,130 4.24%
Tax -7,608 -7,206 -8,888 -9,184 -6,178 -4,996 -4,564 8.88%
NP 25,929 24,292 27,155 26,323 22,574 19,280 21,566 3.11%
-
NP to SH 25,929 24,292 27,155 26,278 21,944 18,601 21,174 3.43%
-
Tax Rate 22.69% 22.88% 24.66% 25.87% 21.49% 20.58% 17.47% -
Total Cost 329,926 318,675 317,667 255,940 260,129 268,470 207,691 8.01%
-
Net Worth 185,277 113,570 166,215 154,638 75,407 135,613 125,145 6.75%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 15,110 10,348 17,057 15,911 11,944 9,776 13,192 2.28%
Div Payout % 58.28% 42.60% 62.82% 60.55% 54.43% 52.56% 62.31% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 185,277 113,570 166,215 154,638 75,407 135,613 125,145 6.75%
NOSH 272,466 113,570 113,846 113,705 75,407 74,924 74,937 23.97%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.29% 7.08% 7.88% 9.33% 7.99% 6.70% 9.41% -
ROE 13.99% 21.39% 16.34% 16.99% 29.10% 13.72% 16.92% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 130.61 301.99 302.88 248.24 374.90 384.05 305.93 -13.21%
EPS 9.52 21.39 23.85 23.11 29.10 24.83 28.26 -16.57%
DPS 5.55 9.12 15.00 14.00 15.84 13.00 17.50 -17.40%
NAPS 0.68 1.00 1.46 1.36 1.00 1.81 1.67 -13.89%
Adjusted Per Share Value based on latest NOSH - 113,705
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 101.99 98.30 98.83 80.90 81.02 82.47 65.71 7.59%
EPS 7.43 6.96 7.78 7.53 6.29 5.33 6.07 3.42%
DPS 4.33 2.97 4.89 4.56 3.42 2.80 3.78 2.28%
NAPS 0.531 0.3255 0.4764 0.4432 0.2161 0.3887 0.3587 6.75%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.11 4.30 4.40 3.57 2.05 1.74 2.11 -
P/RPS 1.62 1.42 1.45 1.44 0.55 0.45 0.69 15.27%
P/EPS 22.17 20.10 18.45 15.45 7.04 7.01 7.47 19.85%
EY 4.51 4.97 5.42 6.47 14.20 14.27 13.39 -16.57%
DY 2.63 2.12 3.41 3.92 7.73 7.47 8.29 -17.40%
P/NAPS 3.10 4.30 3.01 2.63 2.05 0.96 1.26 16.17%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 10/08/16 12/08/15 23/07/14 22/08/13 26/07/12 28/07/11 28/07/10 -
Price 2.07 4.24 4.40 3.45 2.11 1.93 2.22 -
P/RPS 1.58 1.40 1.45 1.39 0.56 0.50 0.73 13.72%
P/EPS 21.75 19.82 18.45 14.93 7.25 7.77 7.86 18.46%
EY 4.60 5.04 5.42 6.70 13.79 12.86 12.73 -15.59%
DY 2.68 2.15 3.41 4.06 7.51 6.74 7.88 -16.43%
P/NAPS 3.04 4.24 3.01 2.54 2.11 1.07 1.33 14.75%

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