[SCIPACK] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -0.88%
YoY- 299.11%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 238,748 223,360 202,872 215,640 191,828 183,612 124,820 11.40%
PBT 25,412 22,528 7,388 6,008 1,916 -5,584 5,932 27.42%
Tax -4,676 -1,952 -96 -284 -308 -312 -1,016 28.95%
NP 20,736 20,576 7,292 5,724 1,608 -5,896 4,916 27.09%
-
NP to SH 20,068 20,136 6,864 5,380 1,348 -5,944 4,916 26.40%
-
Tax Rate 18.40% 8.66% 1.30% 4.73% 16.08% - 17.13% -
Total Cost 218,012 202,784 195,580 209,916 190,220 189,508 119,904 10.47%
-
Net Worth 121,669 118,447 112,375 106,384 75,901 98,561 101,034 3.14%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 10,514 - - - - - - -
Div Payout % 52.40% - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 121,669 118,447 112,375 106,384 75,901 98,561 101,034 3.14%
NOSH 75,104 75,927 75,929 75,988 75,901 75,816 75,398 -0.06%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.69% 9.21% 3.59% 2.65% 0.84% -3.21% 3.94% -
ROE 16.49% 17.00% 6.11% 5.06% 1.78% -6.03% 4.87% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 317.89 294.18 267.19 283.78 252.73 242.18 165.55 11.48%
EPS 26.72 26.52 9.04 7.08 1.76 -7.84 6.52 26.48%
DPS 14.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.56 1.48 1.40 1.00 1.30 1.34 3.21%
Adjusted Per Share Value based on latest NOSH - 75,988
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 67.99 63.60 57.77 61.41 54.63 52.29 35.54 11.41%
EPS 5.71 5.73 1.95 1.53 0.38 -1.69 1.40 26.38%
DPS 2.99 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3465 0.3373 0.32 0.3029 0.2161 0.2807 0.2877 3.14%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.41 0.39 0.40 0.41 0.33 0.52 0.81 -
P/RPS 0.76 0.13 0.15 0.14 0.13 0.21 0.49 7.58%
P/EPS 9.02 1.47 4.42 5.79 18.58 -6.63 12.42 -5.18%
EY 11.09 68.00 22.60 17.27 5.38 -15.08 8.05 5.48%
DY 5.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.25 0.27 0.29 0.33 0.40 0.60 16.36%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 03/05/10 29/05/09 21/05/08 23/05/07 18/05/06 19/05/05 20/05/04 -
Price 2.14 0.52 0.52 0.52 0.35 0.48 0.71 -
P/RPS 0.67 0.18 0.19 0.18 0.14 0.20 0.43 7.66%
P/EPS 8.01 1.96 5.75 7.34 19.71 -6.12 10.89 -4.98%
EY 12.49 51.00 17.38 13.62 5.07 -16.33 9.18 5.26%
DY 6.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.33 0.35 0.37 0.35 0.37 0.53 16.41%

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