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

Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 34.2%
YoY- 15.64%
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 208,526 192,287 167,208 160,495 155,416 155,522 151,085 5.51%
PBT 18,005 18,359 20,263 6,866 5,851 4,957 478 83.03%
Tax -3,279 -3,995 -3,194 -726 -492 -1,097 -1,242 17.55%
NP 14,726 14,364 17,069 6,140 5,359 3,860 -764 -
-
NP to SH 14,164 14,031 16,708 5,886 5,090 3,656 -870 -
-
Tax Rate 18.21% 21.76% 15.76% 10.57% 8.41% 22.13% 259.83% -
Total Cost 193,800 177,923 150,139 154,355 150,057 151,662 151,849 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 7,127 6,621 6,831 - - - - -
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 10.32% 11.02% 13.59% 5.27% 4.76% 3.57% -0.89% -
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 277.96 261.34 220.27 211.32 204.88 205.04 198.51 5.76%
EPS 18.88 19.07 22.01 7.75 6.71 4.82 -1.15 -
DPS 9.50 9.00 9.00 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 59.76 55.11 47.92 46.00 44.54 44.57 43.30 5.51%
EPS 4.06 4.02 4.79 1.69 1.46 1.05 -0.25 -
DPS 2.04 1.90 1.96 0.00 0.00 0.00 0.00 -
NAPS 0.3935 0.3648 0.3525 0.32 0.3065 0.2935 0.2814 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 0.59 0.77 0.50 0.19 0.25 0.15 0.16 24.28%
P/EPS 8.63 10.54 5.04 5.16 7.60 6.22 -27.99 -
EY 11.58 9.49 19.83 19.38 13.16 16.07 -3.57 -
DY 5.83 4.48 8.11 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 0.62 0.72 0.67 0.16 0.22 0.17 0.15 26.66%
P/EPS 9.06 9.86 6.72 4.39 6.71 7.26 -25.37 -
EY 11.04 10.14 14.87 22.79 14.91 13.77 -3.94 -
DY 5.56 4.79 6.08 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