[SCIPACK] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 12.4%
YoY- 4.25%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 246,867 223,878 207,488 209,867 202,488 201,387 140,681 9.82%
PBT 25,237 22,407 10,214 8,071 7,829 884 7,565 22.22%
Tax -4,758 -3,168 -451 -872 -987 -1,927 -1,606 19.83%
NP 20,479 19,239 9,763 7,199 6,842 -1,043 5,959 22.83%
-
NP to SH 20,086 18,978 9,480 6,862 6,582 -1,149 5,959 22.43%
-
Tax Rate 18.85% 14.14% 4.42% 10.80% 12.61% 217.99% 21.23% -
Total Cost 226,388 204,639 197,725 202,668 195,646 202,430 134,722 9.03%
-
Net Worth 130,425 122,966 111,363 107,019 75,990 97,742 100,133 4.50%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 11,659 6,830 4,550 3,042 1,519 - 3,414 22.70%
Div Payout % 58.05% 35.99% 48.00% 44.33% 23.08% - 57.31% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 130,425 122,966 111,363 107,019 75,990 97,742 100,133 4.50%
NOSH 75,390 75,905 75,757 75,900 75,990 75,769 75,858 -0.10%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.30% 8.59% 4.71% 3.43% 3.38% -0.52% 4.24% -
ROE 15.40% 15.43% 8.51% 6.41% 8.66% -1.18% 5.95% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 327.45 294.94 273.88 276.50 266.46 265.79 185.45 9.93%
EPS 26.64 25.00 12.51 9.04 8.66 -1.52 7.86 22.54%
DPS 15.50 9.00 6.00 4.00 2.00 0.00 4.50 22.87%
NAPS 1.73 1.62 1.47 1.41 1.00 1.29 1.32 4.60%
Adjusted Per Share Value based on latest NOSH - 75,900
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 70.75 64.16 59.47 60.15 58.03 57.72 40.32 9.82%
EPS 5.76 5.44 2.72 1.97 1.89 -0.33 1.71 22.42%
DPS 3.34 1.96 1.30 0.87 0.44 0.00 0.98 22.66%
NAPS 0.3738 0.3524 0.3192 0.3067 0.2178 0.2801 0.287 4.50%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.01 1.11 0.40 0.51 0.30 0.32 0.67 -
P/RPS 0.61 0.38 0.15 0.18 0.11 0.12 0.36 9.18%
P/EPS 7.54 4.44 3.20 5.64 3.46 -21.10 8.53 -2.03%
EY 13.26 22.52 31.28 17.73 28.87 -4.74 11.72 2.07%
DY 7.71 8.11 15.00 7.84 6.67 0.00 6.72 2.31%
P/NAPS 1.16 0.69 0.27 0.36 0.30 0.25 0.51 14.67%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 17/11/09 19/11/08 29/11/07 23/11/06 24/11/05 26/11/04 -
Price 1.88 1.48 0.34 0.45 0.35 0.29 0.63 -
P/RPS 0.57 0.50 0.12 0.16 0.13 0.11 0.34 8.98%
P/EPS 7.06 5.92 2.72 4.98 4.04 -19.12 8.02 -2.10%
EY 14.17 16.89 36.80 20.09 24.75 -5.23 12.47 2.15%
DY 8.24 6.08 17.65 8.89 5.71 0.00 7.14 2.41%
P/NAPS 1.09 0.91 0.23 0.32 0.35 0.22 0.48 14.64%

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