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

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 54.78%
YoY- 183.86%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 204,992 208,526 192,287 167,208 160,495 155,416 155,522 4.70%
PBT 25,240 18,005 18,359 20,263 6,866 5,851 4,957 31.13%
Tax -6,476 -3,279 -3,995 -3,194 -726 -492 -1,097 34.40%
NP 18,764 14,726 14,364 17,069 6,140 5,359 3,860 30.12%
-
NP to SH 18,393 14,164 14,031 16,708 5,886 5,090 3,656 30.86%
-
Tax Rate 25.66% 18.21% 21.76% 15.76% 10.57% 8.41% 22.13% -
Total Cost 186,228 193,800 177,923 150,139 154,355 150,057 151,662 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 14,723 7,127 6,621 6,831 - - - -
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 12.30% 10.32% 11.02% 13.59% 5.27% 4.76% 3.57% -
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 181.00 277.96 261.34 220.27 211.32 204.88 205.04 -2.05%
EPS 16.24 18.88 19.07 22.01 7.75 6.71 4.82 22.41%
DPS 13.00 9.50 9.00 9.00 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 58.75 59.76 55.11 47.92 46.00 44.54 44.57 4.70%
EPS 5.27 4.06 4.02 4.79 1.69 1.46 1.05 30.81%
DPS 4.22 2.04 1.90 1.96 0.00 0.00 0.00 -
NAPS 0.4285 0.3935 0.3648 0.3525 0.32 0.3065 0.2935 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 1.34 0.59 0.77 0.50 0.19 0.25 0.15 43.99%
P/EPS 14.90 8.63 10.54 5.04 5.16 7.60 6.22 15.65%
EY 6.71 11.58 9.49 19.83 19.38 13.16 16.07 -13.53%
DY 5.37 5.83 4.48 8.11 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 1.45 0.62 0.72 0.67 0.16 0.22 0.17 42.89%
P/EPS 16.13 9.06 9.86 6.72 4.39 6.71 7.26 14.21%
EY 6.20 11.04 10.14 14.87 22.79 14.91 13.77 -12.44%
DY 4.96 5.56 4.79 6.08 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