[SCIPACK] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
28-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 83.5%
YoY- -14.72%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 67,670 267,749 192,287 120,860 59,687 221,788 167,208 -45.31%
PBT 5,889 23,826 18,359 12,062 6,353 27,141 20,263 -56.15%
Tax -1,043 -5,118 -3,995 -2,628 -1,169 -3,957 -3,194 -52.61%
NP 4,846 18,708 14,364 9,434 5,184 23,184 17,069 -56.83%
-
NP to SH 4,646 18,186 14,031 9,206 5,017 22,763 16,708 -57.43%
-
Tax Rate 17.71% 21.48% 21.76% 21.79% 18.40% 14.58% 15.76% -
Total Cost 62,824 249,041 177,923 111,426 54,503 198,604 150,139 -44.08%
-
Net Worth 132,635 131,673 127,286 125,195 121,669 124,988 122,975 5.17%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 2,248 9,405 6,621 4,498 2,628 11,741 6,831 -52.36%
Div Payout % 48.39% 51.72% 47.19% 48.86% 52.40% 51.58% 40.89% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 132,635 131,673 127,286 125,195 121,669 124,988 122,975 5.17%
NOSH 74,935 75,242 73,576 74,967 75,104 75,750 75,910 -0.85%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.16% 6.99% 7.47% 7.81% 8.69% 10.45% 10.21% -
ROE 3.50% 13.81% 11.02% 7.35% 4.12% 18.21% 13.59% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 90.30 355.85 261.34 161.22 79.47 292.79 220.27 -44.84%
EPS 6.20 24.17 19.07 12.28 6.68 30.05 22.01 -57.06%
DPS 3.00 12.50 9.00 6.00 3.50 15.50 9.00 -51.95%
NAPS 1.77 1.75 1.73 1.67 1.62 1.65 1.62 6.08%
Adjusted Per Share Value based on latest NOSH - 74,937
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 19.39 76.74 55.11 34.64 17.11 63.56 47.92 -45.32%
EPS 1.33 5.21 4.02 2.64 1.44 6.52 4.79 -57.47%
DPS 0.64 2.70 1.90 1.29 0.75 3.37 1.96 -52.61%
NAPS 0.3801 0.3774 0.3648 0.3588 0.3487 0.3582 0.3525 5.15%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.72 1.75 2.01 2.11 2.41 1.53 1.11 -
P/RPS 1.90 0.49 0.77 1.31 3.03 0.52 0.50 143.71%
P/EPS 27.74 7.24 10.54 17.18 36.08 5.09 5.04 212.05%
EY 3.60 13.81 9.49 5.82 2.77 19.64 19.83 -67.97%
DY 1.74 7.14 4.48 2.84 1.45 10.13 8.11 -64.19%
P/NAPS 0.97 1.00 1.16 1.26 1.49 0.93 0.69 25.51%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 05/05/11 17/02/11 11/11/10 28/07/10 03/05/10 10/02/10 17/11/09 -
Price 1.84 1.70 1.88 2.22 2.14 1.99 1.48 -
P/RPS 2.04 0.48 0.72 1.38 2.69 0.68 0.67 110.21%
P/EPS 29.68 7.03 9.86 18.08 32.04 6.62 6.72 169.43%
EY 3.37 14.22 10.14 5.53 3.12 15.10 14.87 -62.86%
DY 1.63 7.35 4.79 2.70 1.64 7.79 6.08 -58.45%
P/NAPS 1.04 0.97 1.09 1.33 1.32 1.21 0.91 9.31%

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