[SCIPACK] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 45.69%
YoY- 520.23%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 222,944 213,993 207,221 207,362 201,446 147,166 129,657 9.44%
PBT 27,017 9,154 7,801 6,609 637 5,409 10,657 16.75%
Tax -4,258 -968 -656 -1,462 -1,655 -1,169 -1,390 20.49%
NP 22,758 8,186 7,145 5,146 -1,018 4,240 9,266 16.13%
-
NP to SH 22,277 7,848 6,786 4,874 -1,160 4,240 9,266 15.72%
-
Tax Rate 15.76% 10.57% 8.41% 22.12% 259.81% 21.61% 13.04% -
Total Cost 200,185 205,806 200,076 202,216 202,465 142,926 120,390 8.83%
-
Net Worth 122,975 111,644 106,958 102,398 98,183 99,942 96,924 4.04%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 9,109 - - - - 4,542 4,007 14.65%
Div Payout % 40.89% - - - - 107.14% 43.24% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 122,975 111,644 106,958 102,398 98,183 99,942 96,924 4.04%
NOSH 75,910 75,948 75,856 75,850 76,111 75,714 75,135 0.17%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 10.21% 3.83% 3.45% 2.48% -0.51% 2.88% 7.15% -
ROE 18.12% 7.03% 6.35% 4.76% -1.18% 4.24% 9.56% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 293.69 281.76 273.17 273.38 264.67 194.37 172.57 9.25%
EPS 29.35 10.33 8.95 6.43 -1.53 5.60 12.33 15.53%
DPS 12.00 0.00 0.00 0.00 0.00 6.00 5.33 14.46%
NAPS 1.62 1.47 1.41 1.35 1.29 1.32 1.29 3.86%
Adjusted Per Share Value based on latest NOSH - 75,990
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 63.90 61.33 59.39 59.43 57.74 42.18 37.16 9.44%
EPS 6.38 2.25 1.95 1.40 -0.33 1.22 2.66 15.68%
DPS 2.61 0.00 0.00 0.00 0.00 1.30 1.15 14.62%
NAPS 0.3525 0.32 0.3065 0.2935 0.2814 0.2864 0.2778 4.04%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.11 0.40 0.51 0.30 0.32 0.67 0.78 -
P/RPS 0.38 0.14 0.19 0.11 0.12 0.34 0.45 -2.77%
P/EPS 3.78 3.87 5.70 4.67 -21.00 11.96 6.32 -8.20%
EY 26.44 25.83 17.54 21.42 -4.76 8.36 15.81 8.94%
DY 10.81 0.00 0.00 0.00 0.00 8.96 6.84 7.91%
P/NAPS 0.69 0.27 0.36 0.22 0.25 0.51 0.60 2.35%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 17/11/09 19/11/08 29/11/07 23/11/06 24/11/05 26/11/04 19/11/03 -
Price 1.48 0.34 0.45 0.35 0.29 0.63 0.76 -
P/RPS 0.50 0.12 0.16 0.13 0.11 0.32 0.44 2.15%
P/EPS 5.04 3.29 5.03 5.45 -19.03 11.25 6.16 -3.28%
EY 19.83 30.39 19.88 18.36 -5.26 8.89 16.23 3.39%
DY 8.11 0.00 0.00 0.00 0.00 9.52 7.02 2.43%
P/NAPS 0.91 0.23 0.32 0.26 0.22 0.48 0.59 7.48%

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