[SCIPACK] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 1.61%
YoY- -16.02%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 281,722 270,680 267,749 256,382 241,720 238,748 221,788 17.33%
PBT 25,024 23,556 23,826 24,478 24,124 25,412 27,141 -5.28%
Tax -5,012 -4,172 -5,118 -5,326 -5,256 -4,676 -3,957 17.11%
NP 20,012 19,384 18,708 19,152 18,868 20,736 23,184 -9.36%
-
NP to SH 19,242 18,584 18,186 18,708 18,412 20,068 22,763 -10.62%
-
Tax Rate 20.03% 17.71% 21.48% 21.76% 21.79% 18.40% 14.58% -
Total Cost 261,710 251,296 249,041 237,230 222,852 218,012 198,604 20.25%
-
Net Worth 135,623 132,635 131,673 127,286 125,195 121,669 124,988 5.61%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 9,740 8,992 9,405 8,829 8,996 10,514 11,741 -11.74%
Div Payout % 50.62% 48.39% 51.72% 47.19% 48.86% 52.40% 51.58% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 135,623 132,635 131,673 127,286 125,195 121,669 124,988 5.61%
NOSH 74,929 74,935 75,242 73,576 74,967 75,104 75,750 -0.72%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.10% 7.16% 6.99% 7.47% 7.81% 8.69% 10.45% -
ROE 14.19% 14.01% 13.81% 14.70% 14.71% 16.49% 18.21% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 375.98 361.22 355.85 348.46 322.43 317.89 292.79 18.19%
EPS 25.68 24.80 24.17 25.43 24.56 26.72 30.05 -9.97%
DPS 13.00 12.00 12.50 12.00 12.00 14.00 15.50 -11.09%
NAPS 1.81 1.77 1.75 1.73 1.67 1.62 1.65 6.38%
Adjusted Per Share Value based on latest NOSH - 75,390
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 80.74 77.58 76.74 73.48 69.28 68.43 63.56 17.34%
EPS 5.51 5.33 5.21 5.36 5.28 5.75 6.52 -10.64%
DPS 2.79 2.58 2.70 2.53 2.58 3.01 3.37 -11.86%
NAPS 0.3887 0.3801 0.3774 0.3648 0.3588 0.3487 0.3582 5.61%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.74 1.72 1.75 2.01 2.11 2.41 1.53 -
P/RPS 0.46 0.48 0.49 0.58 0.65 0.76 0.52 -7.86%
P/EPS 6.78 6.94 7.24 7.91 8.59 9.02 5.09 21.12%
EY 14.76 14.42 13.81 12.65 11.64 11.09 19.64 -17.38%
DY 7.47 6.98 7.14 5.97 5.69 5.81 10.13 -18.42%
P/NAPS 0.96 0.97 1.00 1.16 1.26 1.49 0.93 2.14%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 28/07/11 05/05/11 17/02/11 11/11/10 28/07/10 03/05/10 10/02/10 -
Price 1.93 1.84 1.70 1.88 2.22 2.14 1.99 -
P/RPS 0.51 0.51 0.48 0.54 0.69 0.67 0.68 -17.49%
P/EPS 7.52 7.42 7.03 7.39 9.04 8.01 6.62 8.89%
EY 13.31 13.48 14.22 13.52 11.06 12.49 15.10 -8.08%
DY 6.74 6.52 7.35 6.38 5.41 6.54 7.79 -9.22%
P/NAPS 1.07 1.04 0.97 1.09 1.33 1.32 1.21 -7.89%

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