[SCIPACK] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 148.22%
YoY- 155.97%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 226,782 212,964 202,756 201,526 200,392 131,330 128,608 9.90%
PBT 26,146 10,068 5,266 4,572 -4,172 6,264 11,816 14.13%
Tax -4,042 -962 -292 -1,052 -1,728 -1,408 -1,736 15.11%
NP 22,104 9,106 4,974 3,520 -5,900 4,856 10,080 13.96%
-
NP to SH 21,590 8,772 4,700 3,346 -5,978 4,856 10,080 13.52%
-
Tax Rate 15.46% 9.56% 5.55% 23.01% - 22.48% 14.69% -
Total Cost 204,678 203,858 197,782 198,006 206,292 126,474 118,528 9.52%
-
Net Worth 119,944 110,029 103,854 76,022 95,587 99,396 94,782 3.99%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 6,073 - - - - 6,828 6,017 0.15%
Div Payout % 28.13% - - - - 140.62% 59.70% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 119,944 110,029 103,854 76,022 95,587 99,396 94,782 3.99%
NOSH 75,914 75,882 75,806 76,022 75,862 75,874 75,223 0.15%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 9.75% 4.28% 2.45% 1.75% -2.94% 3.70% 7.84% -
ROE 18.00% 7.97% 4.53% 4.40% -6.25% 4.89% 10.63% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 298.73 280.65 267.47 265.09 264.15 173.09 170.97 9.73%
EPS 28.44 11.56 6.20 4.40 -7.88 6.40 13.40 13.34%
DPS 8.00 0.00 0.00 0.00 0.00 9.00 8.00 0.00%
NAPS 1.58 1.45 1.37 1.00 1.26 1.31 1.26 3.84%
Adjusted Per Share Value based on latest NOSH - 76,059
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 65.00 61.04 58.11 57.76 57.43 37.64 36.86 9.90%
EPS 6.19 2.51 1.35 0.96 -1.71 1.39 2.89 13.52%
DPS 1.74 0.00 0.00 0.00 0.00 1.96 1.72 0.19%
NAPS 0.3438 0.3153 0.2977 0.2179 0.274 0.2849 0.2716 4.00%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.48 0.44 0.52 0.35 0.45 0.69 0.69 -
P/RPS 0.16 0.16 0.19 0.13 0.17 0.40 0.40 -14.15%
P/EPS 1.69 3.81 8.39 7.95 -5.71 10.78 5.15 -16.93%
EY 59.25 26.27 11.92 12.58 -17.51 9.28 19.42 20.41%
DY 16.67 0.00 0.00 0.00 0.00 13.04 11.59 6.23%
P/NAPS 0.30 0.30 0.38 0.35 0.36 0.53 0.55 -9.60%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/07/09 28/08/08 23/08/07 24/08/06 26/08/05 26/08/04 07/08/03 -
Price 0.93 0.35 0.50 0.30 0.40 0.64 0.79 -
P/RPS 0.31 0.12 0.19 0.11 0.15 0.37 0.46 -6.36%
P/EPS 3.27 3.03 8.06 6.82 -5.08 10.00 5.90 -9.35%
EY 30.58 33.03 12.40 14.67 -19.70 10.00 16.96 10.31%
DY 8.60 0.00 0.00 0.00 0.00 14.06 10.13 -2.68%
P/NAPS 0.59 0.24 0.36 0.30 0.32 0.49 0.63 -1.08%

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