[SCIPACK] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
04-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -3.02%
YoY- -12.07%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 623,391 421,144 215,563 375,575 348,495 340,269 327,307 10.26%
PBT 65,530 19,212 12,680 29,312 35,652 30,307 35,762 9.62%
Tax -16,337 -4,491 -1,800 -5,534 -8,610 -6,988 -8,808 9.82%
NP 49,193 14,721 10,880 23,778 27,042 23,319 26,954 9.55%
-
NP to SH 49,482 13,033 10,338 23,778 27,042 23,319 26,954 9.65%
-
Tax Rate 24.93% 23.38% 14.20% 18.88% 24.15% 23.06% 24.63% -
Total Cost 574,198 406,423 204,683 351,797 321,453 316,950 300,353 10.33%
-
Net Worth 265,152 216,049 0 193,613 183,208 113,522 163,961 7.56%
Dividend
31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 16,367 - 5,895 14,401 16,029 12,447 16,484 -0.10%
Div Payout % 33.08% - 57.03% 60.57% 59.28% 53.38% 61.16% -
Equity
31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 265,152 216,049 0 193,613 183,208 113,522 163,961 7.56%
NOSH 327,899 327,898 327,372 273,246 273,445 113,522 113,862 17.40%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 7.89% 3.50% 5.05% 6.33% 7.76% 6.85% 8.24% -
ROE 18.66% 6.03% 0.00% 12.28% 14.76% 20.54% 16.44% -
Per Share
31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 190.44 128.65 65.85 137.73 127.45 299.74 287.46 -6.05%
EPS 15.12 3.98 3.16 8.72 9.89 20.54 23.67 -6.57%
DPS 5.00 0.00 1.80 5.29 5.86 10.96 14.50 -14.91%
NAPS 0.81 0.66 0.00 0.71 0.67 1.00 1.44 -8.35%
Adjusted Per Share Value based on latest NOSH - 273,246
31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 178.67 120.70 61.78 107.64 99.88 97.52 93.81 10.26%
EPS 14.18 3.74 2.96 6.81 7.75 6.68 7.73 9.64%
DPS 4.69 0.00 1.69 4.13 4.59 3.57 4.72 -0.09%
NAPS 0.7599 0.6192 0.00 0.5549 0.5251 0.3254 0.4699 7.56%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 2.61 2.05 1.94 2.46 2.17 4.45 4.63 -
P/RPS 1.37 1.59 2.95 1.79 1.70 1.48 1.61 -2.41%
P/EPS 17.27 51.49 61.43 28.21 21.94 21.66 19.56 -1.87%
EY 5.79 1.94 1.63 3.54 4.56 4.62 5.11 1.91%
DY 1.92 0.00 0.93 2.15 2.70 2.46 3.13 -7.14%
P/NAPS 3.22 3.11 0.00 3.46 3.24 4.45 3.22 0.00%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 16/12/20 02/12/19 - 04/05/17 05/05/16 07/05/15 12/05/14 -
Price 2.65 2.27 0.00 2.55 2.07 4.32 4.50 -
P/RPS 1.39 1.76 0.00 1.85 1.62 1.44 1.57 -1.83%
P/EPS 17.53 57.02 0.00 29.24 20.93 21.03 19.01 -1.22%
EY 5.70 1.75 0.00 3.42 4.78 4.75 5.26 1.22%
DY 1.89 0.00 0.00 2.07 2.83 2.54 3.22 -7.76%
P/NAPS 3.27 3.44 0.00 3.59 3.09 4.32 3.12 0.71%

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