[SCIPACK] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
05-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 1.2%
YoY- 15.97%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 421,144 215,563 375,575 348,495 340,269 327,307 283,379 6.19%
PBT 19,212 12,680 29,312 35,652 30,307 35,762 36,229 -9.17%
Tax -4,491 -1,800 -5,534 -8,610 -6,988 -8,808 -9,382 -10.57%
NP 14,721 10,880 23,778 27,042 23,319 26,954 26,847 -8.71%
-
NP to SH 13,033 10,338 23,778 27,042 23,319 26,954 26,650 -10.28%
-
Tax Rate 23.38% 14.20% 18.88% 24.15% 23.06% 24.63% 25.90% -
Total Cost 406,423 204,683 351,797 321,453 316,950 300,353 256,532 7.23%
-
Net Worth 216,049 0 193,613 183,208 113,522 163,961 154,263 5.24%
Dividend
31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - 5,895 14,401 16,029 12,447 16,484 17,024 -
Div Payout % - 57.03% 60.57% 59.28% 53.38% 61.16% 63.88% -
Equity
31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 216,049 0 193,613 183,208 113,522 163,961 154,263 5.24%
NOSH 327,898 327,372 273,246 273,445 113,522 113,862 113,429 17.48%
Ratio Analysis
31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 3.50% 5.05% 6.33% 7.76% 6.85% 8.24% 9.47% -
ROE 6.03% 0.00% 12.28% 14.76% 20.54% 16.44% 17.28% -
Per Share
31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 128.65 65.85 137.73 127.45 299.74 287.46 249.83 -9.58%
EPS 3.98 3.16 8.72 9.89 20.54 23.67 23.49 -23.61%
DPS 0.00 1.80 5.29 5.86 10.96 14.50 15.01 -
NAPS 0.66 0.00 0.71 0.67 1.00 1.44 1.36 -10.39%
Adjusted Per Share Value based on latest NOSH - 273,445
31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 120.70 61.78 107.64 99.88 97.52 93.81 81.22 6.19%
EPS 3.74 2.96 6.81 7.75 6.68 7.73 7.64 -10.27%
DPS 0.00 1.69 4.13 4.59 3.57 4.72 4.88 -
NAPS 0.6192 0.00 0.5549 0.5251 0.3254 0.4699 0.4421 5.24%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.05 1.94 2.46 2.17 4.45 4.63 2.81 -
P/RPS 1.59 2.95 1.79 1.70 1.48 1.61 1.12 5.46%
P/EPS 51.49 61.43 28.21 21.94 21.66 19.56 11.96 24.80%
EY 1.94 1.63 3.54 4.56 4.62 5.11 8.36 -19.88%
DY 0.00 0.93 2.15 2.70 2.46 3.13 5.34 -
P/NAPS 3.11 0.00 3.46 3.24 4.45 3.22 2.07 6.37%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 02/12/19 - 04/05/17 05/05/16 07/05/15 12/05/14 25/04/13 -
Price 2.27 0.00 2.55 2.07 4.32 4.50 3.10 -
P/RPS 1.76 0.00 1.85 1.62 1.44 1.57 1.24 5.45%
P/EPS 57.02 0.00 29.24 20.93 21.03 19.01 13.19 24.87%
EY 1.75 0.00 3.42 4.78 4.75 5.26 7.58 -19.94%
DY 0.00 0.00 2.07 2.83 2.54 3.22 4.84 -
P/NAPS 3.44 0.00 3.59 3.09 4.32 3.12 2.28 6.44%

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