[SCIPACK] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 12.4%
YoY- 4.25%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 207,512 199,217 202,409 209,867 210,588 215,926 209,973 -0.78%
PBT 11,600 9,544 9,199 8,071 7,524 8,200 7,177 37.76%
Tax -552 -169 -216 -872 -1,098 -1,473 -1,479 -48.19%
NP 11,048 9,375 8,983 7,199 6,426 6,727 5,698 55.55%
-
NP to SH 10,720 9,056 8,685 6,862 6,105 6,436 5,428 57.47%
-
Tax Rate 4.76% 1.77% 2.35% 10.80% 14.59% 17.96% 20.61% -
Total Cost 196,464 189,842 193,426 202,668 204,162 209,199 204,275 -2.56%
-
Net Worth 109,944 112,375 109,973 107,019 104,306 106,384 104,951 3.14%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 4,550 4,550 4,550 3,042 3,042 3,042 3,042 30.82%
Div Payout % 42.45% 50.25% 52.40% 44.33% 49.83% 47.27% 56.04% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 109,944 112,375 109,973 107,019 104,306 106,384 104,951 3.14%
NOSH 75,823 75,929 75,843 75,900 76,136 75,988 76,051 -0.20%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.32% 4.71% 4.44% 3.43% 3.05% 3.12% 2.71% -
ROE 9.75% 8.06% 7.90% 6.41% 5.85% 6.05% 5.17% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 273.68 262.37 266.88 276.50 276.59 284.16 276.09 -0.58%
EPS 14.14 11.93 11.45 9.04 8.02 8.47 7.14 57.76%
DPS 6.00 6.00 6.00 4.00 4.00 4.00 4.00 31.06%
NAPS 1.45 1.48 1.45 1.41 1.37 1.40 1.38 3.35%
Adjusted Per Share Value based on latest NOSH - 75,900
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 59.47 57.10 58.01 60.15 60.35 61.88 60.18 -0.78%
EPS 3.07 2.60 2.49 1.97 1.75 1.84 1.56 57.10%
DPS 1.30 1.30 1.30 0.87 0.87 0.87 0.87 30.73%
NAPS 0.3151 0.3221 0.3152 0.3067 0.2989 0.3049 0.3008 3.14%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.44 0.40 0.41 0.51 0.52 0.41 0.35 -
P/RPS 0.16 0.15 0.15 0.18 0.19 0.14 0.13 14.86%
P/EPS 3.11 3.35 3.58 5.64 6.48 4.84 4.90 -26.16%
EY 32.13 29.82 27.93 17.73 15.42 20.66 20.39 35.45%
DY 13.64 15.00 14.63 7.84 7.69 9.76 11.43 12.51%
P/NAPS 0.30 0.27 0.28 0.36 0.38 0.29 0.25 12.93%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 21/05/08 25/02/08 29/11/07 23/08/07 23/05/07 27/02/07 -
Price 0.35 0.52 0.40 0.45 0.50 0.52 0.41 -
P/RPS 0.13 0.20 0.15 0.16 0.18 0.18 0.15 -9.10%
P/EPS 2.48 4.36 3.49 4.98 6.24 6.14 5.74 -42.87%
EY 40.39 22.94 28.63 20.09 16.04 16.29 17.41 75.33%
DY 17.14 11.54 15.00 8.89 8.00 7.69 9.76 45.60%
P/NAPS 0.24 0.35 0.28 0.32 0.36 0.37 0.30 -13.83%

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