[SCIPACK] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
28-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -6.91%
YoY- 45.38%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 282,263 282,703 287,750 229,257 224,075 207,512 210,588 4.99%
PBT 35,507 28,752 24,276 26,130 17,049 11,600 7,524 29.48%
Tax -9,184 -6,178 -4,996 -4,564 -2,240 -552 -1,098 42.42%
NP 26,323 22,574 19,280 21,566 14,809 11,048 6,426 26.46%
-
NP to SH 26,278 21,944 18,601 21,174 14,565 10,720 6,105 27.51%
-
Tax Rate 25.87% 21.49% 20.58% 17.47% 13.14% 4.76% 14.59% -
Total Cost 255,940 260,129 268,470 207,691 209,266 196,464 204,162 3.83%
-
Net Worth 154,638 75,407 135,613 125,145 119,905 109,944 104,306 6.77%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 15,911 11,944 9,776 13,192 3,035 4,550 3,042 31.71%
Div Payout % 60.55% 54.43% 52.56% 62.31% 20.84% 42.45% 49.83% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 154,638 75,407 135,613 125,145 119,905 109,944 104,306 6.77%
NOSH 113,705 75,407 74,924 74,937 75,889 75,823 76,136 6.90%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 9.33% 7.99% 6.70% 9.41% 6.61% 5.32% 3.05% -
ROE 16.99% 29.10% 13.72% 16.92% 12.15% 9.75% 5.85% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 248.24 374.90 384.05 305.93 295.27 273.68 276.59 -1.78%
EPS 23.11 29.10 24.83 28.26 19.19 14.14 8.02 19.27%
DPS 14.00 15.84 13.00 17.50 4.00 6.00 4.00 23.19%
NAPS 1.36 1.00 1.81 1.67 1.58 1.45 1.37 -0.12%
Adjusted Per Share Value based on latest NOSH - 74,937
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 80.90 81.02 82.47 65.71 64.22 59.47 60.35 5.00%
EPS 7.53 6.29 5.33 6.07 4.17 3.07 1.75 27.50%
DPS 4.56 3.42 2.80 3.78 0.87 1.30 0.87 31.76%
NAPS 0.4432 0.2161 0.3887 0.3587 0.3437 0.3151 0.2989 6.77%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.57 2.05 1.74 2.11 0.48 0.44 0.52 -
P/RPS 1.44 0.55 0.45 0.69 0.16 0.16 0.19 40.10%
P/EPS 15.45 7.04 7.01 7.47 2.50 3.11 6.48 15.56%
EY 6.47 14.20 14.27 13.39 39.98 32.13 15.42 -13.46%
DY 3.92 7.73 7.47 8.29 8.33 13.64 7.69 -10.61%
P/NAPS 2.63 2.05 0.96 1.26 0.30 0.30 0.38 38.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 26/07/12 28/07/11 28/07/10 28/07/09 28/08/08 23/08/07 -
Price 3.45 2.11 1.93 2.22 0.93 0.35 0.50 -
P/RPS 1.39 0.56 0.50 0.73 0.31 0.13 0.18 40.54%
P/EPS 14.93 7.25 7.77 7.86 4.85 2.48 6.24 15.63%
EY 6.70 13.79 12.86 12.73 20.64 40.39 16.04 -13.52%
DY 4.06 7.51 6.74 7.88 4.30 17.14 8.00 -10.67%
P/NAPS 2.54 2.11 1.07 1.33 0.59 0.24 0.36 38.44%

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