[SCIPACK] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 3.18%
YoY- 183.86%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 241,720 238,748 221,788 222,944 226,782 223,360 217,165 7.42%
PBT 24,124 25,412 27,141 27,017 26,146 22,528 9,010 93.16%
Tax -5,256 -4,676 -3,957 -4,258 -4,042 -1,952 -701 284.49%
NP 18,868 20,736 23,184 22,758 22,104 20,576 8,309 73.02%
-
NP to SH 18,412 20,068 22,763 22,277 21,590 20,136 8,156 72.34%
-
Tax Rate 21.79% 18.40% 14.58% 15.76% 15.46% 8.66% 7.78% -
Total Cost 222,852 218,012 198,604 200,185 204,678 202,784 208,856 4.43%
-
Net Worth 125,195 121,669 124,988 122,975 119,944 118,447 113,804 6.58%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 8,996 10,514 11,741 9,109 6,073 - - -
Div Payout % 48.86% 52.40% 51.58% 40.89% 28.13% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 125,195 121,669 124,988 122,975 119,944 118,447 113,804 6.58%
NOSH 74,967 75,104 75,750 75,910 75,914 75,927 75,869 -0.79%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.81% 8.69% 10.45% 10.21% 9.75% 9.21% 3.83% -
ROE 14.71% 16.49% 18.21% 18.12% 18.00% 17.00% 7.17% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 322.43 317.89 292.79 293.69 298.73 294.18 286.23 8.28%
EPS 24.56 26.72 30.05 29.35 28.44 26.52 10.75 73.72%
DPS 12.00 14.00 15.50 12.00 8.00 0.00 0.00 -
NAPS 1.67 1.62 1.65 1.62 1.58 1.56 1.50 7.44%
Adjusted Per Share Value based on latest NOSH - 75,905
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 68.83 67.99 63.16 63.49 64.58 63.60 61.84 7.42%
EPS 5.24 5.71 6.48 6.34 6.15 5.73 2.32 72.40%
DPS 2.56 2.99 3.34 2.59 1.73 0.00 0.00 -
NAPS 0.3565 0.3465 0.3559 0.3502 0.3416 0.3373 0.3241 6.57%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.11 2.41 1.53 1.11 0.48 0.39 0.33 -
P/RPS 0.65 0.76 0.52 0.38 0.16 0.13 0.12 209.38%
P/EPS 8.59 9.02 5.09 3.78 1.69 1.47 3.07 98.93%
EY 11.64 11.09 19.64 26.44 59.25 68.00 32.58 -49.74%
DY 5.69 5.81 10.13 10.81 16.67 0.00 0.00 -
P/NAPS 1.26 1.49 0.93 0.69 0.30 0.25 0.22 221.13%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 28/07/10 03/05/10 10/02/10 17/11/09 28/07/09 29/05/09 13/02/09 -
Price 2.22 2.14 1.99 1.48 0.93 0.52 0.35 -
P/RPS 0.69 0.67 0.68 0.50 0.31 0.18 0.12 221.98%
P/EPS 9.04 8.01 6.62 5.04 3.27 1.96 3.26 97.74%
EY 11.06 12.49 15.10 19.83 30.58 51.00 30.71 -49.47%
DY 5.41 6.54 7.79 8.11 8.60 0.00 0.00 -
P/NAPS 1.33 1.32 1.21 0.91 0.59 0.33 0.23 223.20%

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