[SCIPACK] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 44.4%
YoY- 39.22%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 256,382 222,944 213,993 207,221 207,362 201,446 147,166 9.68%
PBT 24,478 27,017 9,154 7,801 6,609 637 5,409 28.59%
Tax -5,326 -4,258 -968 -656 -1,462 -1,655 -1,169 28.74%
NP 19,152 22,758 8,186 7,145 5,146 -1,018 4,240 28.55%
-
NP to SH 18,708 22,277 7,848 6,786 4,874 -1,160 4,240 28.05%
-
Tax Rate 21.76% 15.76% 10.57% 8.41% 22.12% 259.81% 21.61% -
Total Cost 237,230 200,185 205,806 200,076 202,216 202,465 142,926 8.80%
-
Net Worth 127,286 122,975 111,644 106,958 102,398 98,183 99,942 4.11%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 8,829 9,109 - - - - 4,542 11.70%
Div Payout % 47.19% 40.89% - - - - 107.14% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 127,286 122,975 111,644 106,958 102,398 98,183 99,942 4.11%
NOSH 73,576 75,910 75,948 75,856 75,850 76,111 75,714 -0.47%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.47% 10.21% 3.83% 3.45% 2.48% -0.51% 2.88% -
ROE 14.70% 18.12% 7.03% 6.35% 4.76% -1.18% 4.24% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 348.46 293.69 281.76 273.17 273.38 264.67 194.37 10.21%
EPS 25.43 29.35 10.33 8.95 6.43 -1.53 5.60 28.66%
DPS 12.00 12.00 0.00 0.00 0.00 0.00 6.00 12.24%
NAPS 1.73 1.62 1.47 1.41 1.35 1.29 1.32 4.60%
Adjusted Per Share Value based on latest NOSH - 75,900
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 73.48 63.90 61.33 59.39 59.43 57.74 42.18 9.68%
EPS 5.36 6.38 2.25 1.95 1.40 -0.33 1.22 27.96%
DPS 2.53 2.61 0.00 0.00 0.00 0.00 1.30 11.73%
NAPS 0.3648 0.3525 0.32 0.3065 0.2935 0.2814 0.2864 4.11%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.01 1.11 0.40 0.51 0.30 0.32 0.67 -
P/RPS 0.58 0.38 0.14 0.19 0.11 0.12 0.34 9.30%
P/EPS 7.91 3.78 3.87 5.70 4.67 -21.00 11.96 -6.65%
EY 12.65 26.44 25.83 17.54 21.42 -4.76 8.36 7.14%
DY 5.97 10.81 0.00 0.00 0.00 0.00 8.96 -6.54%
P/NAPS 1.16 0.69 0.27 0.36 0.22 0.25 0.51 14.67%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 17/11/09 19/11/08 29/11/07 23/11/06 24/11/05 26/11/04 -
Price 1.88 1.48 0.34 0.45 0.35 0.29 0.63 -
P/RPS 0.54 0.50 0.12 0.16 0.13 0.11 0.32 9.10%
P/EPS 7.39 5.04 3.29 5.03 5.45 -19.03 11.25 -6.76%
EY 13.52 19.83 30.39 19.88 18.36 -5.26 8.89 7.23%
DY 6.38 8.11 0.00 0.00 0.00 0.00 9.52 -6.44%
P/NAPS 1.09 0.91 0.23 0.32 0.26 0.22 0.48 14.64%

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