[SCIPACK] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
13-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -13.98%
YoY- -6.1%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 223,878 224,075 222,287 217,165 207,488 207,512 199,217 8.08%
PBT 22,407 17,049 12,795 9,010 10,214 11,600 9,544 76.55%
Tax -3,168 -2,240 -1,164 -700 -451 -552 -169 604.40%
NP 19,239 14,809 11,631 8,310 9,763 11,048 9,375 61.41%
-
NP to SH 18,978 14,565 11,473 8,155 9,480 10,720 9,056 63.68%
-
Tax Rate 14.14% 13.14% 9.10% 7.77% 4.42% 4.76% 1.77% -
Total Cost 204,639 209,266 210,656 208,855 197,725 196,464 189,842 5.12%
-
Net Worth 122,966 119,905 118,447 113,879 111,363 109,944 112,375 6.18%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 6,830 3,035 - - 4,550 4,550 4,550 31.06%
Div Payout % 35.99% 20.84% - - 48.00% 42.45% 50.25% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 122,966 119,905 118,447 113,879 111,363 109,944 112,375 6.18%
NOSH 75,905 75,889 75,927 75,919 75,757 75,823 75,929 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.59% 6.61% 5.23% 3.83% 4.71% 5.32% 4.71% -
ROE 15.43% 12.15% 9.69% 7.16% 8.51% 9.75% 8.06% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 294.94 295.27 292.76 286.05 273.88 273.68 262.37 8.10%
EPS 25.00 19.19 15.11 10.74 12.51 14.14 11.93 63.68%
DPS 9.00 4.00 0.00 0.00 6.00 6.00 6.00 31.00%
NAPS 1.62 1.58 1.56 1.50 1.47 1.45 1.48 6.20%
Adjusted Per Share Value based on latest NOSH - 75,919
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 63.75 63.81 63.30 61.84 59.08 59.09 56.73 8.08%
EPS 5.40 4.15 3.27 2.32 2.70 3.05 2.58 63.55%
DPS 1.95 0.86 0.00 0.00 1.30 1.30 1.30 31.00%
NAPS 0.3502 0.3414 0.3373 0.3243 0.3171 0.3131 0.32 6.19%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.11 0.48 0.39 0.33 0.40 0.44 0.40 -
P/RPS 0.38 0.16 0.13 0.12 0.15 0.16 0.15 85.73%
P/EPS 4.44 2.50 2.58 3.07 3.20 3.11 3.35 20.63%
EY 22.52 39.98 38.74 32.55 31.28 32.13 29.82 -17.05%
DY 8.11 8.33 0.00 0.00 15.00 13.64 15.00 -33.60%
P/NAPS 0.69 0.30 0.25 0.22 0.27 0.30 0.27 86.81%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 28/07/09 29/05/09 13/02/09 19/11/08 28/08/08 21/05/08 -
Price 1.48 0.93 0.52 0.35 0.34 0.35 0.52 -
P/RPS 0.50 0.31 0.18 0.12 0.12 0.13 0.20 84.09%
P/EPS 5.92 4.85 3.44 3.26 2.72 2.48 4.36 22.59%
EY 16.89 20.64 29.06 30.69 36.80 40.39 22.94 -18.44%
DY 6.08 4.30 0.00 0.00 17.65 17.14 11.54 -34.74%
P/NAPS 0.91 0.59 0.33 0.23 0.23 0.24 0.35 88.97%

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