[SCIPACK] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 3.54%
YoY- 4.51%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 275,036 284,229 278,034 281,722 270,680 267,749 256,382 4.78%
PBT 28,776 25,277 24,006 25,024 23,556 23,826 24,478 11.37%
Tax -7,636 -4,521 -4,372 -5,012 -4,172 -5,118 -5,326 27.12%
NP 21,140 20,756 19,634 20,012 19,384 18,708 19,152 6.79%
-
NP to SH 20,412 20,075 18,885 19,242 18,584 18,186 18,708 5.97%
-
Tax Rate 26.54% 17.89% 18.21% 20.03% 17.71% 21.48% 21.76% -
Total Cost 253,896 263,473 258,400 261,710 251,296 249,041 237,230 4.62%
-
Net Worth 142,496 93,698 137,288 135,623 132,635 131,673 127,286 7.80%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 10,444 10,119 9,502 9,740 8,992 9,405 8,829 11.83%
Div Payout % 51.17% 50.41% 50.32% 50.62% 48.39% 51.72% 47.19% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 142,496 93,698 137,288 135,623 132,635 131,673 127,286 7.80%
NOSH 74,605 74,958 75,021 74,929 74,935 75,242 73,576 0.92%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.69% 7.30% 7.06% 7.10% 7.16% 6.99% 7.47% -
ROE 14.32% 21.43% 13.76% 14.19% 14.01% 13.81% 14.70% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 368.65 379.18 370.61 375.98 361.22 355.85 348.46 3.82%
EPS 27.36 17.78 25.17 25.68 24.80 24.17 25.43 4.99%
DPS 14.00 13.50 12.67 13.00 12.00 12.50 12.00 10.81%
NAPS 1.91 1.25 1.83 1.81 1.77 1.75 1.73 6.81%
Adjusted Per Share Value based on latest NOSH - 74,924
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 78.83 81.46 79.69 80.74 77.58 76.74 73.48 4.79%
EPS 5.85 5.75 5.41 5.51 5.33 5.21 5.36 5.99%
DPS 2.99 2.90 2.72 2.79 2.58 2.70 2.53 11.76%
NAPS 0.4084 0.2685 0.3935 0.3887 0.3801 0.3774 0.3648 7.80%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.87 1.77 1.63 1.74 1.72 1.75 2.01 -
P/RPS 0.51 0.47 0.44 0.46 0.48 0.49 0.58 -8.20%
P/EPS 6.83 6.61 6.48 6.78 6.94 7.24 7.91 -9.31%
EY 14.63 15.13 15.44 14.76 14.42 13.81 12.65 10.17%
DY 7.49 7.63 7.77 7.47 6.98 7.14 5.97 16.30%
P/NAPS 0.98 1.42 0.89 0.96 0.97 1.00 1.16 -10.62%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 26/04/12 17/02/12 21/10/11 28/07/11 05/05/11 17/02/11 11/11/10 -
Price 1.88 1.97 1.71 1.93 1.84 1.70 1.88 -
P/RPS 0.51 0.52 0.46 0.51 0.51 0.48 0.54 -3.73%
P/EPS 6.87 7.36 6.79 7.52 7.42 7.03 7.39 -4.74%
EY 14.55 13.59 14.72 13.31 13.48 14.22 13.52 5.01%
DY 7.45 6.85 7.41 6.74 6.52 7.35 6.38 10.87%
P/NAPS 0.98 1.58 0.93 1.07 1.04 0.97 1.09 -6.84%

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