[SCIPACK] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -11.57%
YoY- 38.15%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 224,075 222,287 217,165 207,488 207,512 199,217 202,409 7.02%
PBT 17,049 12,795 9,010 10,214 11,600 9,544 9,199 50.93%
Tax -2,240 -1,164 -700 -451 -552 -169 -216 376.22%
NP 14,809 11,631 8,310 9,763 11,048 9,375 8,983 39.59%
-
NP to SH 14,565 11,473 8,155 9,480 10,720 9,056 8,685 41.19%
-
Tax Rate 13.14% 9.10% 7.77% 4.42% 4.76% 1.77% 2.35% -
Total Cost 209,266 210,656 208,855 197,725 196,464 189,842 193,426 5.39%
-
Net Worth 119,905 118,447 113,879 111,363 109,944 112,375 109,973 5.93%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,035 - - 4,550 4,550 4,550 4,550 -23.67%
Div Payout % 20.84% - - 48.00% 42.45% 50.25% 52.40% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 119,905 118,447 113,879 111,363 109,944 112,375 109,973 5.93%
NOSH 75,889 75,927 75,919 75,757 75,823 75,929 75,843 0.04%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.61% 5.23% 3.83% 4.71% 5.32% 4.71% 4.44% -
ROE 12.15% 9.69% 7.16% 8.51% 9.75% 8.06% 7.90% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 295.27 292.76 286.05 273.88 273.68 262.37 266.88 6.97%
EPS 19.19 15.11 10.74 12.51 14.14 11.93 11.45 41.13%
DPS 4.00 0.00 0.00 6.00 6.00 6.00 6.00 -23.70%
NAPS 1.58 1.56 1.50 1.47 1.45 1.48 1.45 5.89%
Adjusted Per Share Value based on latest NOSH - 75,757
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 63.81 63.30 61.84 59.08 59.09 56.73 57.64 7.02%
EPS 4.15 3.27 2.32 2.70 3.05 2.58 2.47 41.37%
DPS 0.86 0.00 0.00 1.30 1.30 1.30 1.30 -24.09%
NAPS 0.3414 0.3373 0.3243 0.3171 0.3131 0.32 0.3132 5.92%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.48 0.39 0.33 0.40 0.44 0.40 0.41 -
P/RPS 0.16 0.13 0.12 0.15 0.16 0.15 0.15 4.40%
P/EPS 2.50 2.58 3.07 3.20 3.11 3.35 3.58 -21.30%
EY 39.98 38.74 32.55 31.28 32.13 29.82 27.93 27.04%
DY 8.33 0.00 0.00 15.00 13.64 15.00 14.63 -31.32%
P/NAPS 0.30 0.25 0.22 0.27 0.30 0.27 0.28 4.71%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/07/09 29/05/09 13/02/09 19/11/08 28/08/08 21/05/08 25/02/08 -
Price 0.93 0.52 0.35 0.34 0.35 0.52 0.40 -
P/RPS 0.31 0.18 0.12 0.12 0.13 0.20 0.15 62.32%
P/EPS 4.85 3.44 3.26 2.72 2.48 4.36 3.49 24.55%
EY 20.64 29.06 30.69 36.80 40.39 22.94 28.63 -19.61%
DY 4.30 0.00 0.00 17.65 17.14 11.54 15.00 -56.55%
P/NAPS 0.59 0.33 0.23 0.23 0.24 0.35 0.28 64.43%

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