[SCIPACK] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 19.94%
YoY- 179.13%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 246,867 229,257 225,635 221,788 223,878 224,075 222,287 7.23%
PBT 25,237 26,130 27,862 27,141 22,407 17,049 12,795 57.21%
Tax -4,758 -4,564 -4,638 -3,957 -3,168 -2,240 -1,164 155.43%
NP 20,479 21,566 23,224 23,184 19,239 14,809 11,631 45.76%
-
NP to SH 20,086 21,174 22,746 22,763 18,978 14,565 11,473 45.20%
-
Tax Rate 18.85% 17.47% 16.65% 14.58% 14.14% 13.14% 9.10% -
Total Cost 226,388 207,691 202,411 198,604 204,639 209,266 210,656 4.91%
-
Net Worth 130,425 125,145 121,669 124,263 122,966 119,905 118,447 6.62%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 11,659 13,192 14,354 11,726 6,830 3,035 - -
Div Payout % 58.05% 62.31% 63.11% 51.51% 35.99% 20.84% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 130,425 125,145 121,669 124,263 122,966 119,905 118,447 6.62%
NOSH 75,390 74,937 75,104 75,310 75,905 75,889 75,927 -0.47%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.30% 9.41% 10.29% 10.45% 8.59% 6.61% 5.23% -
ROE 15.40% 16.92% 18.69% 18.32% 15.43% 12.15% 9.69% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 327.45 305.93 300.43 294.50 294.94 295.27 292.76 7.74%
EPS 26.64 28.26 30.29 30.23 25.00 19.19 15.11 45.89%
DPS 15.50 17.50 19.00 15.50 9.00 4.00 0.00 -
NAPS 1.73 1.67 1.62 1.65 1.62 1.58 1.56 7.13%
Adjusted Per Share Value based on latest NOSH - 75,310
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 70.30 65.28 64.25 63.16 63.75 63.81 63.30 7.23%
EPS 5.72 6.03 6.48 6.48 5.40 4.15 3.27 45.12%
DPS 3.32 3.76 4.09 3.34 1.95 0.86 0.00 -
NAPS 0.3714 0.3564 0.3465 0.3539 0.3502 0.3414 0.3373 6.62%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.01 2.11 2.41 1.53 1.11 0.48 0.39 -
P/RPS 0.61 0.69 0.80 0.52 0.38 0.16 0.13 180.01%
P/EPS 7.54 7.47 7.96 5.06 4.44 2.50 2.58 104.27%
EY 13.26 13.39 12.57 19.76 22.52 39.98 38.74 -51.03%
DY 7.71 8.29 7.88 10.13 8.11 8.33 0.00 -
P/NAPS 1.16 1.26 1.49 0.93 0.69 0.30 0.25 177.93%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 28/07/10 03/05/10 10/02/10 17/11/09 28/07/09 29/05/09 -
Price 1.88 2.22 2.14 1.99 1.48 0.93 0.52 -
P/RPS 0.57 0.73 0.71 0.68 0.50 0.31 0.18 115.49%
P/EPS 7.06 7.86 7.07 6.58 5.92 4.85 3.44 61.42%
EY 14.17 12.73 14.15 15.19 16.89 20.64 29.06 -38.02%
DY 8.24 7.88 8.88 7.79 6.08 4.30 0.00 -
P/NAPS 1.09 1.33 1.32 1.21 0.91 0.59 0.33 121.62%

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