[SCIPACK] YoY TTM 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- 5.33%
YoY- -4.83%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 586,778 364,947 425,965 373,346 363,911 345,887 340,619 10.22%
PBT 50,998 9,244 32,394 31,838 31,582 33,960 32,635 8.31%
Tax -12,666 -1,391 -5,941 -7,322 -6,407 -7,927 -7,864 8.90%
NP 38,332 7,853 26,453 24,516 25,175 26,033 24,771 8.12%
-
NP to SH 36,140 6,476 24,744 23,959 25,175 26,033 24,771 6.99%
-
Tax Rate 24.84% 15.05% 18.34% 23.00% 20.29% 23.34% 24.10% -
Total Cost 548,446 357,094 399,512 348,830 338,736 319,854 315,848 10.38%
-
Net Worth 245,511 199,682 202,970 235,901 184,707 113,372 165,686 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 4,910 13,593 14,238 14,727 9,166 15,355 -14.15%
Div Payout % 18.12% 75.83% 54.94% 59.43% 58.50% 35.21% 61.99% -
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 245,511 199,682 202,970 235,901 184,707 113,372 165,686 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 6.53% 2.15% 6.21% 6.57% 6.92% 7.53% 7.27% -
ROE 14.72% 3.24% 12.19% 10.16% 13.63% 22.96% 14.95% -
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 179.25 111.49 130.12 113.95 133.97 305.09 300.15 -8.81%
EPS 11.04 1.98 7.56 7.31 9.27 22.96 21.83 -11.48%
DPS 2.00 1.50 4.15 4.35 5.40 8.08 13.50 -28.95%
NAPS 0.75 0.61 0.62 0.72 0.68 1.00 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 167.09 103.92 121.30 106.31 103.63 98.50 97.00 10.22%
EPS 10.29 1.84 7.05 6.82 7.17 7.41 7.05 7.00%
DPS 1.86 1.40 3.87 4.05 4.19 2.61 4.37 -14.17%
NAPS 0.6991 0.5686 0.578 0.6718 0.526 0.3228 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 1.16 2.08 1.54 1.92 1.66 1.44 1.43 -3.67%
P/EPS 18.84 117.27 26.46 29.95 23.95 19.16 19.70 -0.79%
EY 5.31 0.85 3.78 3.34 4.17 5.22 5.08 0.79%
DY 0.96 0.65 2.07 1.98 2.43 1.84 3.14 -19.11%
P/NAPS 2.77 3.80 3.23 3.04 3.26 4.40 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 1.37 1.71 1.53 1.92 1.70 1.72 1.42 -0.63%
P/EPS 22.19 96.55 26.33 29.95 24.60 22.82 19.47 2.36%
EY 4.51 1.04 3.80 3.34 4.06 4.38 5.14 -2.31%
DY 0.82 0.79 2.09 1.98 2.37 1.54 3.18 -21.54%
P/NAPS 3.27 3.13 3.21 3.04 3.35 5.24 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