[SCIPACK] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -2.02%
YoY- 672.85%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 223,878 207,488 209,867 202,488 201,387 140,681 126,986 9.90%
PBT 22,407 10,214 8,071 7,829 884 7,565 9,336 15.69%
Tax -3,168 -451 -872 -987 -1,927 -1,606 -832 24.93%
NP 19,239 9,763 7,199 6,842 -1,043 5,959 8,504 14.56%
-
NP to SH 18,978 9,480 6,862 6,582 -1,149 5,959 8,504 14.30%
-
Tax Rate 14.14% 4.42% 10.80% 12.61% 217.99% 21.23% 8.91% -
Total Cost 204,639 197,725 202,668 195,646 202,430 134,722 118,482 9.52%
-
Net Worth 122,966 111,363 107,019 75,990 97,742 100,133 97,003 4.02%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 6,830 4,550 3,042 1,519 - 3,414 3,033 14.47%
Div Payout % 35.99% 48.00% 44.33% 23.08% - 57.31% 35.67% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 122,966 111,363 107,019 75,990 97,742 100,133 97,003 4.02%
NOSH 75,905 75,757 75,900 75,990 75,769 75,858 75,196 0.15%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.59% 4.71% 3.43% 3.38% -0.52% 4.24% 6.70% -
ROE 15.43% 8.51% 6.41% 8.66% -1.18% 5.95% 8.77% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 294.94 273.88 276.50 266.46 265.79 185.45 168.87 9.73%
EPS 25.00 12.51 9.04 8.66 -1.52 7.86 11.31 14.11%
DPS 9.00 6.00 4.00 2.00 0.00 4.50 4.03 14.31%
NAPS 1.62 1.47 1.41 1.00 1.29 1.32 1.29 3.86%
Adjusted Per Share Value based on latest NOSH - 75,990
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 64.16 59.47 60.15 58.03 57.72 40.32 36.39 9.90%
EPS 5.44 2.72 1.97 1.89 -0.33 1.71 2.44 14.28%
DPS 1.96 1.30 0.87 0.44 0.00 0.98 0.87 14.48%
NAPS 0.3524 0.3192 0.3067 0.2178 0.2801 0.287 0.278 4.02%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.11 0.40 0.51 0.30 0.32 0.67 0.78 -
P/RPS 0.38 0.15 0.18 0.11 0.12 0.36 0.46 -3.13%
P/EPS 4.44 3.20 5.64 3.46 -21.10 8.53 6.90 -7.07%
EY 22.52 31.28 17.73 28.87 -4.74 11.72 14.50 7.60%
DY 8.11 15.00 7.84 6.67 0.00 6.72 5.17 7.78%
P/NAPS 0.69 0.27 0.36 0.30 0.25 0.51 0.60 2.35%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 17/11/09 19/11/08 29/11/07 23/11/06 24/11/05 26/11/04 19/11/03 -
Price 1.48 0.34 0.45 0.35 0.29 0.63 0.76 -
P/RPS 0.50 0.12 0.16 0.13 0.11 0.34 0.45 1.76%
P/EPS 5.92 2.72 4.98 4.04 -19.12 8.02 6.72 -2.08%
EY 16.89 36.80 20.09 24.75 -5.23 12.47 14.88 2.13%
DY 6.08 17.65 8.89 5.71 0.00 7.14 5.31 2.28%
P/NAPS 0.91 0.23 0.32 0.35 0.22 0.48 0.59 7.48%

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