[SCIPACK] QoQ TTM 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- 26.95%
YoY- 35.87%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 225,635 221,788 223,878 224,075 222,287 217,165 207,488 5.75%
PBT 27,862 27,141 22,407 17,049 12,795 9,010 10,214 95.34%
Tax -4,638 -3,957 -3,168 -2,240 -1,164 -700 -451 373.57%
NP 23,224 23,184 19,239 14,809 11,631 8,310 9,763 78.29%
-
NP to SH 22,746 22,763 18,978 14,565 11,473 8,155 9,480 79.32%
-
Tax Rate 16.65% 14.58% 14.14% 13.14% 9.10% 7.77% 4.42% -
Total Cost 202,411 198,604 204,639 209,266 210,656 208,855 197,725 1.57%
-
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 14,354 11,726 6,830 3,035 - - 4,550 115.25%
Div Payout % 63.11% 51.51% 35.99% 20.84% - - 48.00% -
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 10.29% 10.45% 8.59% 6.61% 5.23% 3.83% 4.71% -
ROE 18.69% 18.32% 15.43% 12.15% 9.69% 7.16% 8.51% -
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 300.43 294.50 294.94 295.27 292.76 286.05 273.88 6.36%
EPS 30.29 30.23 25.00 19.19 15.11 10.74 12.51 80.41%
DPS 19.00 15.50 9.00 4.00 0.00 0.00 6.00 115.79%
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 64.25 63.16 63.75 63.81 63.30 61.84 59.08 5.75%
EPS 6.48 6.48 5.40 4.15 3.27 2.32 2.70 79.35%
DPS 4.09 3.34 1.95 0.86 0.00 0.00 1.30 114.86%
NAPS 0.3465 0.3539 0.3502 0.3414 0.3373 0.3243 0.3171 6.09%
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 0.80 0.52 0.38 0.16 0.13 0.12 0.15 205.56%
P/EPS 7.96 5.06 4.44 2.50 2.58 3.07 3.20 83.68%
EY 12.57 19.76 22.52 39.98 38.74 32.55 31.28 -45.57%
DY 7.88 10.13 8.11 8.33 0.00 0.00 15.00 -34.91%
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 0.71 0.68 0.50 0.31 0.18 0.12 0.12 227.48%
P/EPS 7.07 6.58 5.92 4.85 3.44 3.26 2.72 89.15%
EY 14.15 15.19 16.89 20.64 29.06 30.69 36.80 -47.15%
DY 8.88 7.79 6.08 4.30 0.00 0.00 17.65 -36.76%
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