[SCIPACK] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 2.18%
YoY- 179.1%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 256,382 241,720 238,748 221,788 222,944 226,782 223,360 9.61%
PBT 24,478 24,124 25,412 27,141 27,017 26,146 22,528 5.68%
Tax -5,326 -5,256 -4,676 -3,957 -4,258 -4,042 -1,952 95.14%
NP 19,152 18,868 20,736 23,184 22,758 22,104 20,576 -4.66%
-
NP to SH 18,708 18,412 20,068 22,763 22,277 21,590 20,136 -4.78%
-
Tax Rate 21.76% 21.79% 18.40% 14.58% 15.76% 15.46% 8.66% -
Total Cost 237,230 222,852 218,012 198,604 200,185 204,678 202,784 11.01%
-
Net Worth 127,286 125,195 121,669 124,988 122,975 119,944 118,447 4.91%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 8,829 8,996 10,514 11,741 9,109 6,073 - -
Div Payout % 47.19% 48.86% 52.40% 51.58% 40.89% 28.13% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 127,286 125,195 121,669 124,988 122,975 119,944 118,447 4.91%
NOSH 73,576 74,967 75,104 75,750 75,910 75,914 75,927 -2.07%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.47% 7.81% 8.69% 10.45% 10.21% 9.75% 9.21% -
ROE 14.70% 14.71% 16.49% 18.21% 18.12% 18.00% 17.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 348.46 322.43 317.89 292.79 293.69 298.73 294.18 11.93%
EPS 25.43 24.56 26.72 30.05 29.35 28.44 26.52 -2.75%
DPS 12.00 12.00 14.00 15.50 12.00 8.00 0.00 -
NAPS 1.73 1.67 1.62 1.65 1.62 1.58 1.56 7.13%
Adjusted Per Share Value based on latest NOSH - 75,310
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 73.01 68.83 67.99 63.16 63.49 64.58 63.60 9.62%
EPS 5.33 5.24 5.71 6.48 6.34 6.15 5.73 -4.70%
DPS 2.51 2.56 2.99 3.34 2.59 1.73 0.00 -
NAPS 0.3625 0.3565 0.3465 0.3559 0.3502 0.3416 0.3373 4.91%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.01 2.11 2.41 1.53 1.11 0.48 0.39 -
P/RPS 0.58 0.65 0.76 0.52 0.38 0.16 0.13 170.76%
P/EPS 7.91 8.59 9.02 5.09 3.78 1.69 1.47 206.75%
EY 12.65 11.64 11.09 19.64 26.44 59.25 68.00 -67.37%
DY 5.97 5.69 5.81 10.13 10.81 16.67 0.00 -
P/NAPS 1.16 1.26 1.49 0.93 0.69 0.30 0.25 177.93%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 28/07/10 03/05/10 10/02/10 17/11/09 28/07/09 29/05/09 -
Price 1.88 2.22 2.14 1.99 1.48 0.93 0.52 -
P/RPS 0.54 0.69 0.67 0.68 0.50 0.31 0.18 107.86%
P/EPS 7.39 9.04 8.01 6.62 5.04 3.27 1.96 142.05%
EY 13.52 11.06 12.49 15.10 19.83 30.58 51.00 -58.69%
DY 6.38 5.41 6.54 7.79 8.11 8.60 0.00 -
P/NAPS 1.09 1.33 1.32 1.21 0.91 0.59 0.33 121.62%

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