[SCIPACK] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
05-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 2.19%
YoY- -7.39%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 284,229 278,034 281,722 270,680 267,749 256,382 241,720 11.37%
PBT 25,277 24,006 25,024 23,556 23,826 24,478 24,124 3.15%
Tax -4,521 -4,372 -5,012 -4,172 -5,118 -5,326 -5,256 -9.52%
NP 20,756 19,634 20,012 19,384 18,708 19,152 18,868 6.54%
-
NP to SH 20,075 18,885 19,242 18,584 18,186 18,708 18,412 5.91%
-
Tax Rate 17.89% 18.21% 20.03% 17.71% 21.48% 21.76% 21.79% -
Total Cost 263,473 258,400 261,710 251,296 249,041 237,230 222,852 11.77%
-
Net Worth 93,698 137,288 135,623 132,635 131,673 127,286 125,195 -17.52%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 10,119 9,502 9,740 8,992 9,405 8,829 8,996 8.13%
Div Payout % 50.41% 50.32% 50.62% 48.39% 51.72% 47.19% 48.86% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 93,698 137,288 135,623 132,635 131,673 127,286 125,195 -17.52%
NOSH 74,958 75,021 74,929 74,935 75,242 73,576 74,967 -0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.30% 7.06% 7.10% 7.16% 6.99% 7.47% 7.81% -
ROE 21.43% 13.76% 14.19% 14.01% 13.81% 14.70% 14.71% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 379.18 370.61 375.98 361.22 355.85 348.46 322.43 11.38%
EPS 17.78 25.17 25.68 24.80 24.17 25.43 24.56 -19.32%
DPS 13.50 12.67 13.00 12.00 12.50 12.00 12.00 8.14%
NAPS 1.25 1.83 1.81 1.77 1.75 1.73 1.67 -17.51%
Adjusted Per Share Value based on latest NOSH - 74,935
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 81.46 79.69 80.74 77.58 76.74 73.48 69.28 11.36%
EPS 5.75 5.41 5.51 5.33 5.21 5.36 5.28 5.83%
DPS 2.90 2.72 2.79 2.58 2.70 2.53 2.58 8.08%
NAPS 0.2685 0.3935 0.3887 0.3801 0.3774 0.3648 0.3588 -17.53%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.77 1.63 1.74 1.72 1.75 2.01 2.11 -
P/RPS 0.47 0.44 0.46 0.48 0.49 0.58 0.65 -19.39%
P/EPS 6.61 6.48 6.78 6.94 7.24 7.91 8.59 -15.98%
EY 15.13 15.44 14.76 14.42 13.81 12.65 11.64 19.04%
DY 7.63 7.77 7.47 6.98 7.14 5.97 5.69 21.53%
P/NAPS 1.42 0.89 0.96 0.97 1.00 1.16 1.26 8.27%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 17/02/12 21/10/11 28/07/11 05/05/11 17/02/11 11/11/10 28/07/10 -
Price 1.97 1.71 1.93 1.84 1.70 1.88 2.22 -
P/RPS 0.52 0.46 0.51 0.51 0.48 0.54 0.69 -17.14%
P/EPS 7.36 6.79 7.52 7.42 7.03 7.39 9.04 -12.77%
EY 13.59 14.72 13.31 13.48 14.22 13.52 11.06 14.67%
DY 6.85 7.41 6.74 6.52 7.35 6.38 5.41 16.98%
P/NAPS 1.58 0.93 1.07 1.04 0.97 1.09 1.33 12.13%

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