[SCIPACK] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 48.47%
YoY- 163.88%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 221,788 217,165 202,409 209,973 198,051 160,677 127,548 9.64%
PBT 27,141 9,010 9,199 7,177 3,350 4,461 11,501 15.36%
Tax -3,957 -701 -217 -1,478 -1,131 -1,561 -1,771 14.32%
NP 23,184 8,309 8,982 5,699 2,219 2,900 9,730 15.55%
-
NP to SH 22,763 8,156 8,685 5,428 2,057 2,900 9,730 15.20%
-
Tax Rate 14.58% 7.78% 2.36% 20.59% 33.76% 34.99% 15.40% -
Total Cost 198,604 208,856 193,427 204,274 195,832 157,777 117,818 9.08%
-
Net Worth 124,988 113,804 110,080 104,764 100,990 99,947 100,006 3.78%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 11,741 - 4,555 3,036 1,518 3,407 3,007 25.46%
Div Payout % 51.58% - 52.45% 55.94% 73.83% 117.49% 30.91% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 124,988 113,804 110,080 104,764 100,990 99,947 100,006 3.78%
NOSH 75,750 75,869 75,917 75,916 75,932 75,718 75,193 0.12%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.45% 3.83% 4.44% 2.71% 1.12% 1.80% 7.63% -
ROE 18.21% 7.17% 7.89% 5.18% 2.04% 2.90% 9.73% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 292.79 286.23 266.62 276.59 260.82 212.20 169.63 9.51%
EPS 30.05 10.75 11.44 7.15 2.71 3.83 12.94 15.06%
DPS 15.50 0.00 6.00 4.00 2.00 4.50 4.00 25.30%
NAPS 1.65 1.50 1.45 1.38 1.33 1.32 1.33 3.65%
Adjusted Per Share Value based on latest NOSH - 76,051
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 63.56 62.24 58.01 60.18 56.76 46.05 36.56 9.64%
EPS 6.52 2.34 2.49 1.56 0.59 0.83 2.79 15.18%
DPS 3.37 0.00 1.31 0.87 0.44 0.98 0.86 25.53%
NAPS 0.3582 0.3262 0.3155 0.3003 0.2894 0.2865 0.2866 3.78%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.53 0.33 0.41 0.35 0.29 0.63 0.77 -
P/RPS 0.52 0.12 0.15 0.13 0.11 0.30 0.45 2.43%
P/EPS 5.09 3.07 3.58 4.90 10.71 16.45 5.95 -2.56%
EY 19.64 32.58 27.90 20.43 9.34 6.08 16.81 2.62%
DY 10.13 0.00 14.63 11.43 6.90 7.14 5.19 11.77%
P/NAPS 0.93 0.22 0.28 0.25 0.22 0.48 0.58 8.17%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 10/02/10 13/02/09 25/02/08 27/02/07 24/02/06 25/02/05 27/02/04 -
Price 1.99 0.35 0.40 0.41 0.30 0.58 0.79 -
P/RPS 0.68 0.12 0.15 0.15 0.12 0.27 0.47 6.34%
P/EPS 6.62 3.26 3.50 5.73 11.07 15.14 6.11 1.34%
EY 15.10 30.71 28.60 17.44 9.03 6.60 16.38 -1.34%
DY 7.79 0.00 15.00 9.76 6.67 7.76 5.06 7.44%
P/NAPS 1.21 0.23 0.28 0.30 0.23 0.44 0.59 12.70%

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