[SCIPACK] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
13-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 3.92%
YoY- -6.09%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 222,944 226,782 223,360 217,165 213,993 212,964 202,872 6.48%
PBT 27,017 26,146 22,528 9,010 9,154 10,068 7,388 137.17%
Tax -4,258 -4,042 -1,952 -701 -968 -962 -96 1150.12%
NP 22,758 22,104 20,576 8,309 8,186 9,106 7,292 113.41%
-
NP to SH 22,277 21,590 20,136 8,156 7,848 8,772 6,864 119.04%
-
Tax Rate 15.76% 15.46% 8.66% 7.78% 10.57% 9.56% 1.30% -
Total Cost 200,185 204,678 202,784 208,856 205,806 203,858 195,580 1.56%
-
Net Worth 122,975 119,944 118,447 113,804 111,644 110,029 112,375 6.18%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 9,109 6,073 - - - - - -
Div Payout % 40.89% 28.13% - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 122,975 119,944 118,447 113,804 111,644 110,029 112,375 6.18%
NOSH 75,910 75,914 75,927 75,869 75,948 75,882 75,929 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.21% 9.75% 9.21% 3.83% 3.83% 4.28% 3.59% -
ROE 18.12% 18.00% 17.00% 7.17% 7.03% 7.97% 6.11% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 293.69 298.73 294.18 286.23 281.76 280.65 267.19 6.50%
EPS 29.35 28.44 26.52 10.75 10.33 11.56 9.04 119.10%
DPS 12.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.58 1.56 1.50 1.47 1.45 1.48 6.20%
Adjusted Per Share Value based on latest NOSH - 75,919
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 63.49 64.58 63.60 61.84 60.94 60.64 57.77 6.49%
EPS 6.34 6.15 5.73 2.32 2.23 2.50 1.95 119.30%
DPS 2.59 1.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3502 0.3416 0.3373 0.3241 0.3179 0.3133 0.32 6.19%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.11 0.48 0.39 0.33 0.40 0.44 0.40 -
P/RPS 0.38 0.16 0.13 0.12 0.14 0.16 0.15 85.73%
P/EPS 3.78 1.69 1.47 3.07 3.87 3.81 4.42 -9.89%
EY 26.44 59.25 68.00 32.58 25.83 26.27 22.60 11.01%
DY 10.81 16.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.30 0.25 0.22 0.27 0.30 0.27 86.81%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 28/07/09 29/05/09 13/02/09 19/11/08 28/08/08 21/05/08 -
Price 1.48 0.93 0.52 0.35 0.34 0.35 0.52 -
P/RPS 0.50 0.31 0.18 0.12 0.12 0.12 0.19 90.49%
P/EPS 5.04 3.27 1.96 3.26 3.29 3.03 5.75 -8.40%
EY 19.83 30.58 51.00 30.71 30.39 33.03 17.38 9.18%
DY 8.11 8.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.59 0.33 0.23 0.23 0.24 0.35 88.97%

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