[SCIPACK] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -10.53%
YoY- 15.64%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 278,034 256,382 222,944 213,993 207,221 207,362 201,446 5.51%
PBT 24,006 24,478 27,017 9,154 7,801 6,609 637 83.05%
Tax -4,372 -5,326 -4,258 -968 -656 -1,462 -1,655 17.56%
NP 19,634 19,152 22,758 8,186 7,145 5,146 -1,018 -
-
NP to SH 18,885 18,708 22,277 7,848 6,786 4,874 -1,160 -
-
Tax Rate 18.21% 21.76% 15.76% 10.57% 8.41% 22.12% 259.81% -
Total Cost 258,400 237,230 200,185 205,806 200,076 202,216 202,465 4.14%
-
Net Worth 137,288 127,286 122,975 111,644 106,958 102,398 98,183 5.74%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 9,502 8,829 9,109 - - - - -
Div Payout % 50.32% 47.19% 40.89% - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 137,288 127,286 122,975 111,644 106,958 102,398 98,183 5.74%
NOSH 75,021 73,576 75,910 75,948 75,856 75,850 76,111 -0.24%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 7.06% 7.47% 10.21% 3.83% 3.45% 2.48% -0.51% -
ROE 13.76% 14.70% 18.12% 7.03% 6.35% 4.76% -1.18% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 370.61 348.46 293.69 281.76 273.17 273.38 264.67 5.76%
EPS 25.17 25.43 29.35 10.33 8.95 6.43 -1.53 -
DPS 12.67 12.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.73 1.62 1.47 1.41 1.35 1.29 5.99%
Adjusted Per Share Value based on latest NOSH - 75,757
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 79.17 73.01 63.49 60.94 59.01 59.05 57.36 5.51%
EPS 5.38 5.33 6.34 2.23 1.93 1.39 -0.33 -
DPS 2.71 2.51 2.59 0.00 0.00 0.00 0.00 -
NAPS 0.3909 0.3625 0.3502 0.3179 0.3046 0.2916 0.2796 5.74%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.63 2.01 1.11 0.40 0.51 0.30 0.32 -
P/RPS 0.44 0.58 0.38 0.14 0.19 0.11 0.12 24.16%
P/EPS 6.48 7.91 3.78 3.87 5.70 4.67 -21.00 -
EY 15.44 12.65 26.44 25.83 17.54 21.42 -4.76 -
DY 7.77 5.97 10.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.16 0.69 0.27 0.36 0.22 0.25 23.55%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/10/11 11/11/10 17/11/09 19/11/08 29/11/07 23/11/06 24/11/05 -
Price 1.71 1.88 1.48 0.34 0.45 0.35 0.29 -
P/RPS 0.46 0.54 0.50 0.12 0.16 0.13 0.11 26.91%
P/EPS 6.79 7.39 5.04 3.29 5.03 5.45 -19.03 -
EY 14.72 13.52 19.83 30.39 19.88 18.36 -5.26 -
DY 7.41 6.38 8.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.09 0.91 0.23 0.32 0.26 0.22 27.14%

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