[SCIPACK] QoQ 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- 2.66%
YoY- 294.2%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 61,173 59,687 54,580 53,817 57,551 55,840 56,670 5.24%
PBT 5,709 6,353 6,878 7,190 7,441 5,632 2,144 92.45%
Tax -1,459 -1,169 -763 -1,173 -1,533 -488 26 -
NP 4,250 5,184 6,115 6,017 5,908 5,144 2,170 56.73%
-
NP to SH 4,189 5,017 6,055 5,913 5,760 5,034 2,270 50.61%
-
Tax Rate 25.56% 18.40% 11.09% 16.31% 20.60% 8.66% -1.21% -
Total Cost 56,923 54,503 48,465 47,800 51,643 50,696 54,500 2.95%
-
Net Worth 125,145 121,669 124,263 122,966 119,905 118,447 113,879 6.50%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 1,873 2,628 4,895 3,795 3,035 - - -
Div Payout % 44.72% 52.40% 80.85% 64.18% 52.70% - - -
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 125,145 121,669 124,263 122,966 119,905 118,447 113,879 6.50%
NOSH 74,937 75,104 75,310 75,905 75,889 75,927 75,919 -0.86%
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 6.95% 8.69% 11.20% 11.18% 10.27% 9.21% 3.83% -
ROE 3.35% 4.12% 4.87% 4.81% 4.80% 4.25% 1.99% -
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 81.63 79.47 72.47 70.90 75.84 73.54 74.64 6.16%
EPS 5.59 6.68 8.04 7.79 7.59 6.63 2.99 51.93%
DPS 2.50 3.50 6.50 5.00 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 17.53 17.11 15.64 15.42 16.49 16.00 16.24 5.24%
EPS 1.20 1.44 1.74 1.69 1.65 1.44 0.65 50.66%
DPS 0.54 0.75 1.40 1.09 0.87 0.00 0.00 -
NAPS 0.3587 0.3487 0.3561 0.3524 0.3437 0.3395 0.3264 6.51%
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 2.58 3.03 2.11 1.57 0.63 0.53 0.44 226.22%
P/EPS 37.75 36.08 19.03 14.25 6.32 5.88 11.04 127.47%
EY 2.65 2.77 5.25 7.02 15.81 17.00 9.06 -56.03%
DY 1.18 1.45 4.25 4.50 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 2.72 2.69 2.75 2.09 1.23 0.71 0.47 223.37%
P/EPS 39.71 32.04 24.75 19.00 12.25 7.84 11.71 126.22%
EY 2.52 3.12 4.04 5.26 8.16 12.75 8.54 -55.77%
DY 1.13 1.64 3.27 3.38 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