[SCIPACK] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -38.28%
YoY- 193.36%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 221,788 167,208 113,391 55,840 217,165 160,495 106,482 62.87%
PBT 27,141 20,263 13,073 5,632 9,010 6,866 5,034 206.53%
Tax -3,957 -3,194 -2,021 -488 -701 -726 -481 305.95%
NP 23,184 17,069 11,052 5,144 8,309 6,140 4,553 195.10%
-
NP to SH 22,763 16,708 10,795 5,034 8,156 5,886 4,386 198.86%
-
Tax Rate 14.58% 15.76% 15.46% 8.66% 7.78% 10.57% 9.56% -
Total Cost 198,604 150,139 102,339 50,696 208,856 154,355 101,929 55.81%
-
Net Worth 124,988 122,975 119,944 118,447 113,804 111,644 110,029 8.84%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 11,741 6,831 3,036 - - - - -
Div Payout % 51.58% 40.89% 28.13% - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 124,988 122,975 119,944 118,447 113,804 111,644 110,029 8.84%
NOSH 75,750 75,910 75,914 75,927 75,869 75,948 75,882 -0.11%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.45% 10.21% 9.75% 9.21% 3.83% 3.83% 4.28% -
ROE 18.21% 13.59% 9.00% 4.25% 7.17% 5.27% 3.99% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 292.79 220.27 149.37 73.54 286.23 211.32 140.33 63.06%
EPS 30.05 22.01 14.22 6.63 10.75 7.75 5.78 199.20%
DPS 15.50 9.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.62 1.58 1.56 1.50 1.47 1.45 8.97%
Adjusted Per Share Value based on latest NOSH - 75,927
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 63.56 47.92 32.50 16.00 62.24 46.00 30.52 62.86%
EPS 6.52 4.79 3.09 1.44 2.34 1.69 1.26 198.27%
DPS 3.37 1.96 0.87 0.00 0.00 0.00 0.00 -
NAPS 0.3582 0.3525 0.3438 0.3395 0.3262 0.32 0.3153 8.85%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.53 1.11 0.48 0.39 0.33 0.40 0.44 -
P/RPS 0.52 0.50 0.32 0.53 0.12 0.19 0.31 41.04%
P/EPS 5.09 5.04 3.38 5.88 3.07 5.16 7.61 -23.46%
EY 19.64 19.83 29.63 17.00 32.58 19.38 13.14 30.63%
DY 10.13 8.11 8.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.69 0.30 0.25 0.22 0.27 0.30 112.16%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 17/11/09 28/07/09 29/05/09 13/02/09 19/11/08 28/08/08 -
Price 1.99 1.48 0.93 0.52 0.35 0.34 0.35 -
P/RPS 0.68 0.67 0.62 0.71 0.12 0.16 0.25 94.50%
P/EPS 6.62 6.72 6.54 7.84 3.26 4.39 6.06 6.05%
EY 15.10 14.87 15.29 12.75 30.71 22.79 16.51 -5.76%
DY 7.79 6.08 4.30 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.91 0.59 0.33 0.23 0.23 0.24 193.15%

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