[SCIPACK] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
18-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 6.3%
YoY- 10.39%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 273,322 278,670 275,036 284,229 278,034 281,722 270,680 0.64%
PBT 33,653 31,974 28,776 25,277 24,006 25,024 23,556 26.76%
Tax -8,634 -8,326 -7,636 -4,521 -4,372 -5,012 -4,172 62.18%
NP 25,018 23,648 21,140 20,756 19,634 20,012 19,384 18.48%
-
NP to SH 24,524 22,980 20,412 20,075 18,885 19,242 18,584 20.24%
-
Tax Rate 25.66% 26.04% 26.54% 17.89% 18.21% 20.03% 17.71% -
Total Cost 248,304 255,022 253,896 263,473 258,400 261,710 251,296 -0.79%
-
Net Worth 149,499 147,000 142,496 93,698 137,288 135,623 132,635 8.28%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 19,631 14,250 10,444 10,119 9,502 9,740 8,992 68.05%
Div Payout % 80.05% 62.01% 51.17% 50.41% 50.32% 50.62% 48.39% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 149,499 147,000 142,496 93,698 137,288 135,623 132,635 8.28%
NOSH 113,257 75,000 74,605 74,958 75,021 74,929 74,935 31.60%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.15% 8.49% 7.69% 7.30% 7.06% 7.10% 7.16% -
ROE 16.40% 15.63% 14.32% 21.43% 13.76% 14.19% 14.01% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 241.33 371.56 368.65 379.18 370.61 375.98 361.22 -23.52%
EPS 21.65 30.64 27.36 17.78 25.17 25.68 24.80 -8.63%
DPS 17.33 19.00 14.00 13.50 12.67 13.00 12.00 27.67%
NAPS 1.32 1.96 1.91 1.25 1.83 1.81 1.77 -17.71%
Adjusted Per Share Value based on latest NOSH - 73,143
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 78.33 79.87 78.83 81.46 79.69 80.74 77.58 0.64%
EPS 7.03 6.59 5.85 5.75 5.41 5.51 5.33 20.20%
DPS 5.63 4.08 2.99 2.90 2.72 2.79 2.58 67.99%
NAPS 0.4285 0.4213 0.4084 0.2685 0.3935 0.3887 0.3801 8.29%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.42 2.05 1.87 1.77 1.63 1.74 1.72 -
P/RPS 1.00 0.55 0.51 0.47 0.44 0.46 0.48 62.90%
P/EPS 11.18 6.69 6.83 6.61 6.48 6.78 6.94 37.30%
EY 8.95 14.95 14.63 15.13 15.44 14.76 14.42 -27.17%
DY 7.16 9.27 7.49 7.63 7.77 7.47 6.98 1.70%
P/NAPS 1.83 1.05 0.98 1.42 0.89 0.96 0.97 52.50%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 25/10/12 26/07/12 26/04/12 17/02/12 21/10/11 28/07/11 05/05/11 -
Price 2.62 2.11 1.88 1.97 1.71 1.93 1.84 -
P/RPS 1.09 0.57 0.51 0.52 0.46 0.51 0.51 65.69%
P/EPS 12.10 6.89 6.87 7.36 6.79 7.52 7.42 38.42%
EY 8.26 14.52 14.55 13.59 14.72 13.31 13.48 -27.79%
DY 6.62 9.00 7.45 6.85 7.41 6.74 6.52 1.01%
P/NAPS 1.98 1.08 0.98 1.58 0.93 1.07 1.04 53.43%

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