[SCIPACK] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -2.79%
YoY- -20.11%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 310,300 278,752 284,229 267,749 221,788 217,165 202,409 7.37%
PBT 36,374 33,921 25,277 23,826 27,141 9,010 9,199 25.72%
Tax -8,912 -8,901 -4,521 -5,118 -3,957 -701 -217 85.64%
NP 27,462 25,020 20,756 18,708 23,184 8,309 8,982 20.45%
-
NP to SH 27,462 24,641 20,075 18,186 22,763 8,156 8,685 21.12%
-
Tax Rate 24.50% 26.24% 17.89% 21.48% 14.58% 7.78% 2.36% -
Total Cost 282,838 253,732 263,473 249,041 198,604 208,856 193,427 6.53%
-
Net Worth 161,283 150,747 93,698 131,673 124,988 113,804 110,080 6.56%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 17,036 18,701 10,119 9,405 11,741 - 4,555 24.56%
Div Payout % 62.04% 75.90% 50.41% 51.72% 51.58% - 52.45% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 161,283 150,747 93,698 131,673 124,988 113,804 110,080 6.56%
NOSH 113,579 113,344 74,958 75,242 75,750 75,869 75,917 6.93%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.85% 8.98% 7.30% 6.99% 10.45% 3.83% 4.44% -
ROE 17.03% 16.35% 21.43% 13.81% 18.21% 7.17% 7.89% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 273.20 245.93 379.18 355.85 292.79 286.23 266.62 0.40%
EPS 24.18 21.74 17.78 24.17 30.05 10.75 11.44 13.27%
DPS 15.00 16.50 13.50 12.50 15.50 0.00 6.00 16.48%
NAPS 1.42 1.33 1.25 1.75 1.65 1.50 1.45 -0.34%
Adjusted Per Share Value based on latest NOSH - 75,545
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 88.93 79.89 81.46 76.74 63.56 62.24 58.01 7.37%
EPS 7.87 7.06 5.75 5.21 6.52 2.34 2.49 21.12%
DPS 4.88 5.36 2.90 2.70 3.37 0.00 1.31 24.48%
NAPS 0.4622 0.432 0.2685 0.3774 0.3582 0.3262 0.3155 6.56%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 4.15 2.55 1.77 1.75 1.53 0.33 0.41 -
P/RPS 1.52 1.04 0.47 0.49 0.52 0.12 0.15 47.05%
P/EPS 17.16 11.73 6.61 7.24 5.09 3.07 3.58 29.81%
EY 5.83 8.53 15.13 13.81 19.64 32.58 27.90 -22.94%
DY 3.61 6.47 7.63 7.14 10.13 0.00 14.63 -20.78%
P/NAPS 2.92 1.92 1.42 1.00 0.93 0.22 0.28 47.75%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 11/03/14 21/02/13 17/02/12 17/02/11 10/02/10 13/02/09 25/02/08 -
Price 4.30 2.52 1.97 1.70 1.99 0.35 0.40 -
P/RPS 1.57 1.02 0.52 0.48 0.68 0.12 0.15 47.84%
P/EPS 17.78 11.59 7.36 7.03 6.62 3.26 3.50 31.08%
EY 5.62 8.63 13.59 14.22 15.10 30.71 28.60 -23.73%
DY 3.49 6.55 6.85 7.35 7.79 0.00 15.00 -21.55%
P/NAPS 3.03 1.89 1.58 0.97 1.21 0.23 0.28 48.67%

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