[SCIPACK] YoY Quarter Result on 30-Jun-2011 [#2]

Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 7.08%
YoY- 18.76%
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 86,975 69,460 70,576 73,191 61,173 57,551 55,763 7.68%
PBT 8,352 8,071 8,793 6,623 5,709 7,441 3,187 17.40%
Tax -2,136 -2,056 -2,254 -1,463 -1,459 -1,533 -457 29.28%
NP 6,216 6,015 6,539 5,160 4,250 5,908 2,730 14.69%
-
NP to SH 6,216 6,015 6,387 4,975 4,189 5,760 2,669 15.12%
-
Tax Rate 25.57% 25.47% 25.63% 22.09% 25.56% 20.60% 14.34% -
Total Cost 80,759 63,445 64,037 68,031 56,923 51,643 53,033 7.25%
-
Net Worth 166,215 154,638 147,798 135,613 125,145 119,905 109,944 7.12%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 3,984 3,411 4,524 2,622 1,873 3,035 - -
Div Payout % 64.10% 56.71% 70.84% 52.71% 44.72% 52.70% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 166,215 154,638 147,798 135,613 125,145 119,905 109,944 7.12%
NOSH 113,846 113,705 75,407 74,924 74,937 75,889 75,823 7.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 7.15% 8.66% 9.27% 7.05% 6.95% 10.27% 4.90% -
ROE 3.74% 3.89% 4.32% 3.67% 3.35% 4.80% 2.43% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 76.40 61.09 93.59 97.69 81.63 75.84 73.54 0.63%
EPS 5.46 5.29 8.47 6.64 5.59 7.59 3.52 7.58%
DPS 3.50 3.00 6.00 3.50 2.50 4.00 0.00 -
NAPS 1.46 1.36 1.96 1.81 1.67 1.58 1.45 0.11%
Adjusted Per Share Value based on latest NOSH - 74,924
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 24.77 19.78 20.10 20.84 17.42 16.39 15.88 7.68%
EPS 1.77 1.71 1.82 1.42 1.19 1.64 0.76 15.12%
DPS 1.13 0.97 1.29 0.75 0.53 0.86 0.00 -
NAPS 0.4733 0.4404 0.4209 0.3862 0.3564 0.3414 0.3131 7.12%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 4.40 3.57 2.05 1.74 2.11 0.48 0.44 -
P/RPS 5.76 5.84 2.19 1.78 2.58 0.63 0.60 45.75%
P/EPS 80.59 67.49 24.20 26.20 37.75 6.32 12.50 36.40%
EY 1.24 1.48 4.13 3.82 2.65 15.81 8.00 -26.69%
DY 0.80 0.84 2.93 2.01 1.18 8.33 0.00 -
P/NAPS 3.01 2.63 1.05 0.96 1.26 0.30 0.30 46.83%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 23/07/14 22/08/13 26/07/12 28/07/11 28/07/10 28/07/09 28/08/08 -
Price 4.40 3.45 2.11 1.93 2.22 0.93 0.35 -
P/RPS 5.76 5.65 2.25 1.98 2.72 1.23 0.48 51.27%
P/EPS 80.59 65.22 24.91 29.07 39.71 12.25 9.94 41.71%
EY 1.24 1.53 4.01 3.44 2.52 8.16 10.06 -29.44%
DY 0.80 0.87 2.84 1.81 1.13 4.30 0.00 -
P/NAPS 3.01 2.54 1.08 1.07 1.33 0.59 0.24 52.39%

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