[SCIPACK] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -5.14%
YoY- -9.12%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 229,257 224,075 207,512 210,588 198,616 195,211 128,909 10.06%
PBT 26,130 17,049 11,600 7,524 7,722 -755 8,725 20.04%
Tax -4,564 -2,240 -552 -1,098 -793 -1,723 -1,607 18.99%
NP 21,566 14,809 11,048 6,426 6,929 -2,478 7,118 20.28%
-
NP to SH 21,174 14,565 10,720 6,105 6,718 -2,517 7,118 19.91%
-
Tax Rate 17.47% 13.14% 4.76% 14.59% 10.27% - 18.42% -
Total Cost 207,691 209,266 196,464 204,162 191,687 197,689 121,791 9.29%
-
Net Worth 125,145 119,905 109,944 104,306 76,059 95,645 99,410 3.90%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 13,192 3,035 4,550 3,042 1,519 - 3,414 25.25%
Div Payout % 62.31% 20.84% 42.45% 49.83% 22.61% - 47.98% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 125,145 119,905 109,944 104,306 76,059 95,645 99,410 3.90%
NOSH 74,937 75,889 75,823 76,136 76,059 75,909 75,886 -0.20%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 9.41% 6.61% 5.32% 3.05% 3.49% -1.27% 5.52% -
ROE 16.92% 12.15% 9.75% 5.85% 8.83% -2.63% 7.16% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 305.93 295.27 273.68 276.59 261.13 257.16 169.87 10.29%
EPS 28.26 19.19 14.14 8.02 8.83 -3.32 9.38 20.16%
DPS 17.50 4.00 6.00 4.00 2.00 0.00 4.50 25.38%
NAPS 1.67 1.58 1.45 1.37 1.00 1.26 1.31 4.12%
Adjusted Per Share Value based on latest NOSH - 76,136
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 65.71 64.22 59.47 60.35 56.92 55.95 36.95 10.06%
EPS 6.07 4.17 3.07 1.75 1.93 -0.72 2.04 19.91%
DPS 3.78 0.87 1.30 0.87 0.44 0.00 0.98 25.21%
NAPS 0.3587 0.3437 0.3151 0.2989 0.218 0.2741 0.2849 3.91%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.11 0.48 0.44 0.52 0.35 0.45 0.69 -
P/RPS 0.69 0.16 0.16 0.19 0.13 0.17 0.41 9.05%
P/EPS 7.47 2.50 3.11 6.48 3.96 -13.57 7.36 0.24%
EY 13.39 39.98 32.13 15.42 25.24 -7.37 13.59 -0.24%
DY 8.29 8.33 13.64 7.69 5.71 0.00 6.52 4.08%
P/NAPS 1.26 0.30 0.30 0.38 0.35 0.36 0.53 15.51%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 28/07/10 28/07/09 28/08/08 23/08/07 24/08/06 26/08/05 26/08/04 -
Price 2.22 0.93 0.35 0.50 0.30 0.40 0.64 -
P/RPS 0.73 0.31 0.13 0.18 0.11 0.16 0.38 11.48%
P/EPS 7.86 4.85 2.48 6.24 3.40 -12.06 6.82 2.39%
EY 12.73 20.64 40.39 16.04 29.44 -8.29 14.66 -2.32%
DY 7.88 4.30 17.14 8.00 6.67 0.00 7.03 1.91%
P/NAPS 1.33 0.59 0.24 0.36 0.30 0.32 0.49 18.09%

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