[SCIPACK] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 2.4%
YoY- 166.74%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 73,760 75,703 75,462 54,580 56,670 46,993 54,451 5.18%
PBT 8,681 7,272 5,467 6,878 2,144 3,348 2,220 25.49%
Tax -2,425 -1,242 -1,123 -763 26 275 -381 36.09%
NP 6,256 6,030 4,344 6,115 2,170 3,623 1,839 22.61%
-
NP to SH 6,248 5,911 4,155 6,055 2,270 3,595 1,772 23.34%
-
Tax Rate 27.93% 17.08% 20.54% 11.09% -1.21% -8.21% 17.16% -
Total Cost 67,504 69,673 71,118 48,465 54,500 43,370 52,612 4.23%
-
Net Worth 151,088 73,143 132,204 124,263 113,879 109,973 104,951 6.25%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,976 2,925 2,644 4,895 - 4,550 3,042 4.55%
Div Payout % 63.64% 49.50% 63.64% 80.85% - 126.58% 171.67% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 151,088 73,143 132,204 124,263 113,879 109,973 104,951 6.25%
NOSH 113,600 73,143 75,545 75,310 75,919 75,843 76,051 6.91%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.48% 7.97% 5.76% 11.20% 3.83% 7.71% 3.38% -
ROE 4.14% 8.08% 3.14% 4.87% 1.99% 3.27% 1.69% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 64.93 103.50 99.89 72.47 74.64 61.96 71.60 -1.61%
EPS 5.50 5.24 5.50 8.04 2.99 4.74 2.33 15.37%
DPS 3.50 4.00 3.50 6.50 0.00 6.00 4.00 -2.19%
NAPS 1.33 1.00 1.75 1.65 1.50 1.45 1.38 -0.61%
Adjusted Per Share Value based on latest NOSH - 75,310
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 21.14 21.70 21.63 15.64 16.24 13.47 15.61 5.17%
EPS 1.79 1.69 1.19 1.74 0.65 1.03 0.51 23.25%
DPS 1.14 0.84 0.76 1.40 0.00 1.30 0.87 4.60%
NAPS 0.433 0.2096 0.3789 0.3561 0.3264 0.3152 0.3008 6.25%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.55 1.77 1.75 1.53 0.33 0.41 0.35 -
P/RPS 3.93 1.71 1.75 2.11 0.44 0.66 0.49 41.43%
P/EPS 46.36 21.90 31.82 19.03 11.04 8.65 15.02 20.64%
EY 2.16 4.57 3.14 5.25 9.06 11.56 6.66 -17.09%
DY 1.37 2.26 2.00 4.25 0.00 14.63 11.43 -29.75%
P/NAPS 1.92 1.77 1.00 0.93 0.22 0.28 0.25 40.41%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 17/02/12 17/02/11 10/02/10 13/02/09 25/02/08 27/02/07 -
Price 2.52 1.97 1.70 1.99 0.35 0.40 0.41 -
P/RPS 3.88 1.90 1.70 2.75 0.47 0.65 0.57 37.62%
P/EPS 45.82 24.38 30.91 24.75 11.71 8.44 17.60 17.27%
EY 2.18 4.10 3.24 4.04 8.54 11.85 5.68 -14.73%
DY 1.39 2.03 2.06 3.27 0.00 15.00 9.76 -27.71%
P/NAPS 1.89 1.97 0.97 1.21 0.23 0.28 0.30 35.86%

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