[SCIPACK] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 54.78%
YoY- 183.86%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 120,860 59,687 221,788 167,208 113,391 55,840 217,165 -32.41%
PBT 12,062 6,353 27,141 20,263 13,073 5,632 9,010 21.53%
Tax -2,628 -1,169 -3,957 -3,194 -2,021 -488 -701 141.91%
NP 9,434 5,184 23,184 17,069 11,052 5,144 8,309 8.85%
-
NP to SH 9,206 5,017 22,763 16,708 10,795 5,034 8,156 8.43%
-
Tax Rate 21.79% 18.40% 14.58% 15.76% 15.46% 8.66% 7.78% -
Total Cost 111,426 54,503 198,604 150,139 102,339 50,696 208,856 -34.29%
-
Net Worth 125,195 121,669 124,988 122,975 119,944 118,447 113,804 6.58%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,498 2,628 11,741 6,831 3,036 - - -
Div Payout % 48.86% 52.40% 51.58% 40.89% 28.13% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 125,195 121,669 124,988 122,975 119,944 118,447 113,804 6.58%
NOSH 74,967 75,104 75,750 75,910 75,914 75,927 75,869 -0.79%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.81% 8.69% 10.45% 10.21% 9.75% 9.21% 3.83% -
ROE 7.35% 4.12% 18.21% 13.59% 9.00% 4.25% 7.17% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 161.22 79.47 292.79 220.27 149.37 73.54 286.23 -31.86%
EPS 12.28 6.68 30.05 22.01 14.22 6.63 10.75 9.30%
DPS 6.00 3.50 15.50 9.00 4.00 0.00 0.00 -
NAPS 1.67 1.62 1.65 1.62 1.58 1.56 1.50 7.44%
Adjusted Per Share Value based on latest NOSH - 75,905
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 34.42 17.00 63.16 47.61 32.29 15.90 61.84 -32.40%
EPS 2.62 1.43 6.48 4.76 3.07 1.43 2.32 8.46%
DPS 1.28 0.75 3.34 1.95 0.86 0.00 0.00 -
NAPS 0.3565 0.3465 0.3559 0.3502 0.3416 0.3373 0.3241 6.57%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.11 2.41 1.53 1.11 0.48 0.39 0.33 -
P/RPS 1.31 3.03 0.52 0.50 0.32 0.53 0.12 394.26%
P/EPS 17.18 36.08 5.09 5.04 3.38 5.88 3.07 216.19%
EY 5.82 2.77 19.64 19.83 29.63 17.00 32.58 -68.38%
DY 2.84 1.45 10.13 8.11 8.33 0.00 0.00 -
P/NAPS 1.26 1.49 0.93 0.69 0.30 0.25 0.22 221.13%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 28/07/10 03/05/10 10/02/10 17/11/09 28/07/09 29/05/09 13/02/09 -
Price 2.22 2.14 1.99 1.48 0.93 0.52 0.35 -
P/RPS 1.38 2.69 0.68 0.67 0.62 0.71 0.12 411.76%
P/EPS 18.08 32.04 6.62 6.72 6.54 7.84 3.26 214.30%
EY 5.53 3.12 15.10 14.87 15.29 12.75 30.71 -68.21%
DY 2.70 1.64 7.79 6.08 4.30 0.00 0.00 -
P/NAPS 1.33 1.32 1.21 0.91 0.59 0.33 0.23 223.20%

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