[SCIPACK] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
28-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 14.42%
YoY- 115.81%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 59,687 54,580 53,817 57,551 55,840 56,670 54,014 6.89%
PBT 6,353 6,878 7,190 7,441 5,632 2,144 1,832 129.27%
Tax -1,169 -763 -1,173 -1,533 -488 26 -245 183.69%
NP 5,184 6,115 6,017 5,908 5,144 2,170 1,587 120.31%
-
NP to SH 5,017 6,055 5,913 5,760 5,034 2,270 1,500 123.81%
-
Tax Rate 18.40% 11.09% 16.31% 20.60% 8.66% -1.21% 13.37% -
Total Cost 54,503 48,465 47,800 51,643 50,696 54,500 52,427 2.62%
-
Net Worth 121,669 124,263 122,966 119,905 118,447 113,879 111,363 6.08%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 2,628 4,895 3,795 3,035 - - - -
Div Payout % 52.40% 80.85% 64.18% 52.70% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 121,669 124,263 122,966 119,905 118,447 113,879 111,363 6.08%
NOSH 75,104 75,310 75,905 75,889 75,927 75,919 75,757 -0.57%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.69% 11.20% 11.18% 10.27% 9.21% 3.83% 2.94% -
ROE 4.12% 4.87% 4.81% 4.80% 4.25% 1.99% 1.35% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 79.47 72.47 70.90 75.84 73.54 74.64 71.30 7.50%
EPS 6.68 8.04 7.79 7.59 6.63 2.99 1.98 125.11%
DPS 3.50 6.50 5.00 4.00 0.00 0.00 0.00 -
NAPS 1.62 1.65 1.62 1.58 1.56 1.50 1.47 6.69%
Adjusted Per Share Value based on latest NOSH - 75,889
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 17.11 15.64 15.42 16.49 16.00 16.24 15.48 6.90%
EPS 1.44 1.74 1.69 1.65 1.44 0.65 0.43 124.00%
DPS 0.75 1.40 1.09 0.87 0.00 0.00 0.00 -
NAPS 0.3487 0.3561 0.3524 0.3437 0.3395 0.3264 0.3192 6.07%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.41 1.53 1.11 0.48 0.39 0.33 0.40 -
P/RPS 3.03 2.11 1.57 0.63 0.53 0.44 0.56 208.51%
P/EPS 36.08 19.03 14.25 6.32 5.88 11.04 20.20 47.26%
EY 2.77 5.25 7.02 15.81 17.00 9.06 4.95 -32.11%
DY 1.45 4.25 4.50 8.33 0.00 0.00 0.00 -
P/NAPS 1.49 0.93 0.69 0.30 0.25 0.22 0.27 212.60%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 03/05/10 10/02/10 17/11/09 28/07/09 29/05/09 13/02/09 19/11/08 -
Price 2.14 1.99 1.48 0.93 0.52 0.35 0.34 -
P/RPS 2.69 2.75 2.09 1.23 0.71 0.47 0.48 215.83%
P/EPS 32.04 24.75 19.00 12.25 7.84 11.71 17.17 51.62%
EY 3.12 4.04 5.26 8.16 12.75 8.54 5.82 -34.03%
DY 1.64 3.27 3.38 4.30 0.00 0.00 0.00 -
P/NAPS 1.32 1.21 0.91 0.59 0.33 0.23 0.23 220.89%

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