[SCIPACK] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
03-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -11.84%
YoY- -0.34%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 293,544 275,036 270,680 238,748 223,360 202,872 215,640 5.26%
PBT 38,008 28,776 23,556 25,412 22,528 7,388 6,008 35.95%
Tax -9,560 -7,636 -4,172 -4,676 -1,952 -96 -284 79.59%
NP 28,448 21,140 19,384 20,736 20,576 7,292 5,724 30.60%
-
NP to SH 28,448 20,412 18,584 20,068 20,136 6,864 5,380 31.95%
-
Tax Rate 25.15% 26.54% 17.71% 18.40% 8.66% 1.30% 4.73% -
Total Cost 265,096 253,896 251,296 218,012 202,784 195,580 209,916 3.96%
-
Net Worth 154,263 142,496 132,635 121,669 118,447 112,375 106,384 6.38%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 18,148 10,444 8,992 10,514 - - - -
Div Payout % 63.80% 51.17% 48.39% 52.40% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 154,263 142,496 132,635 121,669 118,447 112,375 106,384 6.38%
NOSH 113,429 74,605 74,935 75,104 75,927 75,929 75,988 6.89%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.69% 7.69% 7.16% 8.69% 9.21% 3.59% 2.65% -
ROE 18.44% 14.32% 14.01% 16.49% 17.00% 6.11% 5.06% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 258.79 368.65 361.22 317.89 294.18 267.19 283.78 -1.52%
EPS 25.08 27.36 24.80 26.72 26.52 9.04 7.08 23.44%
DPS 16.00 14.00 12.00 14.00 0.00 0.00 0.00 -
NAPS 1.36 1.91 1.77 1.62 1.56 1.48 1.40 -0.48%
Adjusted Per Share Value based on latest NOSH - 75,104
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 84.13 78.83 77.58 68.43 64.02 58.14 61.80 5.27%
EPS 8.15 5.85 5.33 5.75 5.77 1.97 1.54 31.97%
DPS 5.20 2.99 2.58 3.01 0.00 0.00 0.00 -
NAPS 0.4421 0.4084 0.3801 0.3487 0.3395 0.3221 0.3049 6.38%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.81 1.87 1.72 2.41 0.39 0.40 0.41 -
P/RPS 1.09 0.51 0.48 0.76 0.13 0.15 0.14 40.73%
P/EPS 11.20 6.83 6.94 9.02 1.47 4.42 5.79 11.61%
EY 8.93 14.63 14.42 11.09 68.00 22.60 17.27 -10.40%
DY 5.69 7.49 6.98 5.81 0.00 0.00 0.00 -
P/NAPS 2.07 0.98 0.97 1.49 0.25 0.27 0.29 38.71%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 25/04/13 26/04/12 05/05/11 03/05/10 29/05/09 21/05/08 23/05/07 -
Price 3.10 1.88 1.84 2.14 0.52 0.52 0.52 -
P/RPS 1.20 0.51 0.51 0.67 0.18 0.19 0.18 37.14%
P/EPS 12.36 6.87 7.42 8.01 1.96 5.75 7.34 9.06%
EY 8.09 14.55 13.48 12.49 51.00 17.38 13.62 -8.30%
DY 5.16 7.45 6.52 6.54 0.00 0.00 0.00 -
P/NAPS 2.28 0.98 1.04 1.32 0.33 0.35 0.37 35.36%

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