[SCIPACK] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
28-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -8.25%
YoY- -14.72%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 285,692 278,670 281,722 241,720 226,782 212,964 202,756 5.87%
PBT 35,146 31,974 25,024 24,124 26,146 10,068 5,266 37.17%
Tax -8,892 -8,326 -5,012 -5,256 -4,042 -962 -292 76.62%
NP 26,254 23,648 20,012 18,868 22,104 9,106 4,974 31.91%
-
NP to SH 26,254 22,980 19,242 18,412 21,590 8,772 4,700 33.16%
-
Tax Rate 25.30% 26.04% 20.03% 21.79% 15.46% 9.56% 5.55% -
Total Cost 259,438 255,022 261,710 222,852 204,678 203,858 197,782 4.62%
-
Net Worth 154,435 147,000 135,623 125,195 119,944 110,029 103,854 6.83%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 15,897 14,250 9,740 8,996 6,073 - - -
Div Payout % 60.55% 62.01% 50.62% 48.86% 28.13% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 154,435 147,000 135,623 125,195 119,944 110,029 103,854 6.83%
NOSH 113,555 75,000 74,929 74,967 75,914 75,882 75,806 6.96%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 9.19% 8.49% 7.10% 7.81% 9.75% 4.28% 2.45% -
ROE 17.00% 15.63% 14.19% 14.71% 18.00% 7.97% 4.53% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 251.59 371.56 375.98 322.43 298.73 280.65 267.47 -1.01%
EPS 23.12 30.64 25.68 24.56 28.44 11.56 6.20 24.50%
DPS 14.00 19.00 13.00 12.00 8.00 0.00 0.00 -
NAPS 1.36 1.96 1.81 1.67 1.58 1.45 1.37 -0.12%
Adjusted Per Share Value based on latest NOSH - 74,937
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 81.88 79.87 80.74 69.28 65.00 61.04 58.11 5.87%
EPS 7.52 6.59 5.51 5.28 6.19 2.51 1.35 33.10%
DPS 4.56 4.08 2.79 2.58 1.74 0.00 0.00 -
NAPS 0.4426 0.4213 0.3887 0.3588 0.3438 0.3153 0.2977 6.82%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.57 2.05 1.74 2.11 0.48 0.44 0.52 -
P/RPS 1.42 0.55 0.46 0.65 0.16 0.16 0.19 39.78%
P/EPS 15.44 6.69 6.78 8.59 1.69 3.81 8.39 10.68%
EY 6.48 14.95 14.76 11.64 59.25 26.27 11.92 -9.65%
DY 3.92 9.27 7.47 5.69 16.67 0.00 0.00 -
P/NAPS 2.63 1.05 0.96 1.26 0.30 0.30 0.38 38.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 26/07/12 28/07/11 28/07/10 28/07/09 28/08/08 23/08/07 -
Price 3.45 2.11 1.93 2.22 0.93 0.35 0.50 -
P/RPS 1.37 0.57 0.51 0.69 0.31 0.12 0.19 38.95%
P/EPS 14.92 6.89 7.52 9.04 3.27 3.03 8.06 10.79%
EY 6.70 14.52 13.31 11.06 30.58 33.03 12.40 -9.74%
DY 4.06 9.00 6.74 5.41 8.60 0.00 0.00 -
P/NAPS 2.54 1.08 1.07 1.33 0.59 0.24 0.36 38.44%

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