[SCIPACK] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 3.18%
YoY- 183.86%
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 273,322 278,034 256,382 222,944 213,993 207,221 207,362 4.70%
PBT 33,653 24,006 24,478 27,017 9,154 7,801 6,609 31.13%
Tax -8,634 -4,372 -5,326 -4,258 -968 -656 -1,462 34.40%
NP 25,018 19,634 19,152 22,758 8,186 7,145 5,146 30.12%
-
NP to SH 24,524 18,885 18,708 22,277 7,848 6,786 4,874 30.87%
-
Tax Rate 25.66% 18.21% 21.76% 15.76% 10.57% 8.41% 22.12% -
Total Cost 248,304 258,400 237,230 200,185 205,806 200,076 202,216 3.47%
-
Net Worth 149,499 137,288 127,286 122,975 111,644 106,958 102,398 6.50%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 19,631 9,502 8,829 9,109 - - - -
Div Payout % 80.05% 50.32% 47.19% 40.89% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 149,499 137,288 127,286 122,975 111,644 106,958 102,398 6.50%
NOSH 113,257 75,021 73,576 75,910 75,948 75,856 75,850 6.90%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.15% 7.06% 7.47% 10.21% 3.83% 3.45% 2.48% -
ROE 16.40% 13.76% 14.70% 18.12% 7.03% 6.35% 4.76% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 241.33 370.61 348.46 293.69 281.76 273.17 273.38 -2.05%
EPS 21.65 25.17 25.43 29.35 10.33 8.95 6.43 22.40%
DPS 17.33 12.67 12.00 12.00 0.00 0.00 0.00 -
NAPS 1.32 1.83 1.73 1.62 1.47 1.41 1.35 -0.37%
Adjusted Per Share Value based on latest NOSH - 75,905
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 77.83 79.17 73.01 63.49 60.94 59.01 59.05 4.70%
EPS 6.98 5.38 5.33 6.34 2.23 1.93 1.39 30.82%
DPS 5.59 2.71 2.51 2.59 0.00 0.00 0.00 -
NAPS 0.4257 0.3909 0.3625 0.3502 0.3179 0.3046 0.2916 6.50%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.42 1.63 2.01 1.11 0.40 0.51 0.30 -
P/RPS 1.00 0.44 0.58 0.38 0.14 0.19 0.11 44.41%
P/EPS 11.18 6.48 7.91 3.78 3.87 5.70 4.67 15.64%
EY 8.95 15.44 12.65 26.44 25.83 17.54 21.42 -13.52%
DY 7.16 7.77 5.97 10.81 0.00 0.00 0.00 -
P/NAPS 1.83 0.89 1.16 0.69 0.27 0.36 0.22 42.29%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 25/10/12 21/10/11 11/11/10 17/11/09 19/11/08 29/11/07 23/11/06 -
Price 2.62 1.71 1.88 1.48 0.34 0.45 0.35 -
P/RPS 1.09 0.46 0.54 0.50 0.12 0.16 0.13 42.48%
P/EPS 12.10 6.79 7.39 5.04 3.29 5.03 5.45 14.20%
EY 8.26 14.72 13.52 19.83 30.39 19.88 18.36 -12.45%
DY 6.62 7.41 6.38 8.11 0.00 0.00 0.00 -
P/NAPS 1.98 0.93 1.09 0.91 0.23 0.32 0.26 40.22%

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