[SCIPACK] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
28-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 26.95%
YoY- 35.87%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 282,703 287,750 229,257 224,075 207,512 210,588 198,616 6.05%
PBT 28,752 24,276 26,130 17,049 11,600 7,524 7,722 24.47%
Tax -6,178 -4,996 -4,564 -2,240 -552 -1,098 -793 40.75%
NP 22,574 19,280 21,566 14,809 11,048 6,426 6,929 21.73%
-
NP to SH 21,944 18,601 21,174 14,565 10,720 6,105 6,718 21.78%
-
Tax Rate 21.49% 20.58% 17.47% 13.14% 4.76% 14.59% 10.27% -
Total Cost 260,129 268,470 207,691 209,266 196,464 204,162 191,687 5.21%
-
Net Worth 75,407 135,613 125,145 119,905 109,944 104,306 76,059 -0.14%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 11,944 9,776 13,192 3,035 4,550 3,042 1,519 40.97%
Div Payout % 54.43% 52.56% 62.31% 20.84% 42.45% 49.83% 22.61% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 75,407 135,613 125,145 119,905 109,944 104,306 76,059 -0.14%
NOSH 75,407 74,924 74,937 75,889 75,823 76,136 76,059 -0.14%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.99% 6.70% 9.41% 6.61% 5.32% 3.05% 3.49% -
ROE 29.10% 13.72% 16.92% 12.15% 9.75% 5.85% 8.83% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 374.90 384.05 305.93 295.27 273.68 276.59 261.13 6.20%
EPS 29.10 24.83 28.26 19.19 14.14 8.02 8.83 21.96%
DPS 15.84 13.00 17.50 4.00 6.00 4.00 2.00 41.14%
NAPS 1.00 1.81 1.67 1.58 1.45 1.37 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 75,889
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 81.02 82.47 65.71 64.22 59.47 60.35 56.92 6.05%
EPS 6.29 5.33 6.07 4.17 3.07 1.75 1.93 21.74%
DPS 3.42 2.80 3.78 0.87 1.30 0.87 0.44 40.69%
NAPS 0.2161 0.3887 0.3587 0.3437 0.3151 0.2989 0.218 -0.14%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.05 1.74 2.11 0.48 0.44 0.52 0.35 -
P/RPS 0.55 0.45 0.69 0.16 0.16 0.19 0.13 27.14%
P/EPS 7.04 7.01 7.47 2.50 3.11 6.48 3.96 10.05%
EY 14.20 14.27 13.39 39.98 32.13 15.42 25.24 -9.13%
DY 7.73 7.47 8.29 8.33 13.64 7.69 5.71 5.17%
P/NAPS 2.05 0.96 1.26 0.30 0.30 0.38 0.35 34.22%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 26/07/12 28/07/11 28/07/10 28/07/09 28/08/08 23/08/07 24/08/06 -
Price 2.11 1.93 2.22 0.93 0.35 0.50 0.30 -
P/RPS 0.56 0.50 0.73 0.31 0.13 0.18 0.11 31.12%
P/EPS 7.25 7.77 7.86 4.85 2.48 6.24 3.40 13.43%
EY 13.79 12.86 12.73 20.64 40.39 16.04 29.44 -11.86%
DY 7.51 6.74 7.88 4.30 17.14 8.00 6.67 1.99%
P/NAPS 2.11 1.07 1.33 0.59 0.24 0.36 0.30 38.37%

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