[SCIPACK] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
28-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -16.5%
YoY- -27.27%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 69,460 70,576 73,191 61,173 57,551 55,763 47,468 6.54%
PBT 8,071 8,793 6,623 5,709 7,441 3,187 1,131 38.71%
Tax -2,056 -2,254 -1,463 -1,459 -1,533 -457 -74 73.94%
NP 6,015 6,539 5,160 4,250 5,908 2,730 1,057 33.58%
-
NP to SH 6,015 6,387 4,975 4,189 5,760 2,669 1,005 34.70%
-
Tax Rate 25.47% 25.63% 22.09% 25.56% 20.60% 14.34% 6.54% -
Total Cost 63,445 64,037 68,031 56,923 51,643 53,033 46,411 5.34%
-
Net Worth 154,638 147,798 135,613 125,145 119,905 109,944 104,306 6.77%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,411 4,524 2,622 1,873 3,035 - - -
Div Payout % 56.71% 70.84% 52.71% 44.72% 52.70% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 154,638 147,798 135,613 125,145 119,905 109,944 104,306 6.77%
NOSH 113,705 75,407 74,924 74,937 75,889 75,823 76,136 6.90%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.66% 9.27% 7.05% 6.95% 10.27% 4.90% 2.23% -
ROE 3.89% 4.32% 3.67% 3.35% 4.80% 2.43% 0.96% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 61.09 93.59 97.69 81.63 75.84 73.54 62.35 -0.33%
EPS 5.29 8.47 6.64 5.59 7.59 3.52 1.32 26.00%
DPS 3.00 6.00 3.50 2.50 4.00 0.00 0.00 -
NAPS 1.36 1.96 1.81 1.67 1.58 1.45 1.37 -0.12%
Adjusted Per Share Value based on latest NOSH - 74,937
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 19.78 20.10 20.84 17.42 16.39 15.88 13.52 6.54%
EPS 1.71 1.82 1.42 1.19 1.64 0.76 0.29 34.37%
DPS 0.97 1.29 0.75 0.53 0.86 0.00 0.00 -
NAPS 0.4404 0.4209 0.3862 0.3564 0.3414 0.3131 0.297 6.77%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.57 2.05 1.74 2.11 0.48 0.44 0.52 -
P/RPS 5.84 2.19 1.78 2.58 0.63 0.60 0.83 38.38%
P/EPS 67.49 24.20 26.20 37.75 6.32 12.50 39.39 9.38%
EY 1.48 4.13 3.82 2.65 15.81 8.00 2.54 -8.60%
DY 0.84 2.93 2.01 1.18 8.33 0.00 0.00 -
P/NAPS 2.63 1.05 0.96 1.26 0.30 0.30 0.38 38.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 26/07/12 28/07/11 28/07/10 28/07/09 28/08/08 23/08/07 -
Price 3.45 2.11 1.93 2.22 0.93 0.35 0.50 -
P/RPS 5.65 2.25 1.98 2.72 1.23 0.48 0.80 38.47%
P/EPS 65.22 24.91 29.07 39.71 12.25 9.94 37.88 9.46%
EY 1.53 4.01 3.44 2.52 8.16 10.06 2.64 -8.68%
DY 0.87 2.84 1.81 1.13 4.30 0.00 0.00 -
P/NAPS 2.54 1.08 1.07 1.33 0.59 0.24 0.36 38.44%

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