[SCIPACK] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -1460.54%
YoY- -135.36%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 207,512 210,588 198,616 195,211 128,909 126,924 110,365 11.08%
PBT 11,600 7,524 7,722 -755 8,725 11,100 9,979 2.53%
Tax -552 -1,098 -793 -1,723 -1,607 -2,075 -1,360 -13.94%
NP 11,048 6,426 6,929 -2,478 7,118 9,025 8,619 4.22%
-
NP to SH 10,720 6,105 6,718 -2,517 7,118 9,025 8,619 3.69%
-
Tax Rate 4.76% 14.59% 10.27% - 18.42% 18.69% 13.63% -
Total Cost 196,464 204,162 191,687 197,689 121,791 117,899 101,746 11.57%
-
Net Worth 109,944 104,306 76,059 95,645 99,410 95,563 56,120 11.84%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 4,550 3,042 1,519 - 3,414 3,033 1,683 18.01%
Div Payout % 42.45% 49.83% 22.61% - 47.98% 33.61% 19.53% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 109,944 104,306 76,059 95,645 99,410 95,563 56,120 11.84%
NOSH 75,823 76,136 76,059 75,909 75,886 75,843 56,120 5.13%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 5.32% 3.05% 3.49% -1.27% 5.52% 7.11% 7.81% -
ROE 9.75% 5.85% 8.83% -2.63% 7.16% 9.44% 15.36% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 273.68 276.59 261.13 257.16 169.87 167.35 196.66 5.65%
EPS 14.14 8.02 8.83 -3.32 9.38 11.90 15.36 -1.36%
DPS 6.00 4.00 2.00 0.00 4.50 4.00 3.00 12.23%
NAPS 1.45 1.37 1.00 1.26 1.31 1.26 1.00 6.38%
Adjusted Per Share Value based on latest NOSH - 75,909
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 59.47 60.35 56.92 55.95 36.95 36.38 31.63 11.08%
EPS 3.07 1.75 1.93 -0.72 2.04 2.59 2.47 3.68%
DPS 1.30 0.87 0.44 0.00 0.98 0.87 0.48 18.04%
NAPS 0.3151 0.2989 0.218 0.2741 0.2849 0.2739 0.1608 11.85%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.44 0.52 0.35 0.45 0.69 0.69 0.90 -
P/RPS 0.16 0.19 0.13 0.17 0.41 0.41 0.46 -16.12%
P/EPS 3.11 6.48 3.96 -13.57 7.36 5.80 5.86 -10.01%
EY 32.13 15.42 25.24 -7.37 13.59 17.25 17.06 11.11%
DY 13.64 7.69 5.71 0.00 6.52 5.80 3.33 26.46%
P/NAPS 0.30 0.38 0.35 0.36 0.53 0.55 0.90 -16.71%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 23/08/07 24/08/06 26/08/05 26/08/04 07/08/03 08/08/02 -
Price 0.35 0.50 0.30 0.40 0.64 0.79 0.90 -
P/RPS 0.13 0.18 0.11 0.16 0.38 0.47 0.46 -18.97%
P/EPS 2.48 6.24 3.40 -12.06 6.82 6.64 5.86 -13.34%
EY 40.39 16.04 29.44 -8.29 14.66 15.06 17.06 15.43%
DY 17.14 8.00 6.67 0.00 7.03 5.06 3.33 31.36%
P/NAPS 0.24 0.36 0.30 0.32 0.49 0.63 0.90 -19.75%

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