[SCIPACK] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 278.94%
YoY- -29.1%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 217,165 202,409 209,973 198,052 160,677 127,548 119,001 10.53%
PBT 9,010 9,199 7,177 3,351 4,462 11,501 10,223 -2.08%
Tax -700 -216 -1,479 -1,132 -1,562 -1,771 -2,297 -17.95%
NP 8,310 8,983 5,698 2,219 2,900 9,730 7,926 0.79%
-
NP to SH 8,155 8,685 5,428 2,056 2,900 9,730 7,926 0.47%
-
Tax Rate 7.77% 2.35% 20.61% 33.78% 35.01% 15.40% 22.47% -
Total Cost 208,855 193,426 204,275 195,833 157,777 117,818 111,075 11.08%
-
Net Worth 113,879 109,973 104,951 75,954 99,535 100,200 57,200 12.14%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 4,550 3,042 1,519 3,414 3,033 1,683 -
Div Payout % - 52.40% 56.04% 73.89% 117.75% 31.18% 21.24% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 113,879 109,973 104,951 75,954 99,535 100,200 57,200 12.14%
NOSH 75,919 75,843 76,051 75,954 75,405 75,338 57,200 4.82%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.83% 4.44% 2.71% 1.12% 1.80% 7.63% 6.66% -
ROE 7.16% 7.90% 5.17% 2.71% 2.91% 9.71% 13.86% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 286.05 266.88 276.09 260.75 213.08 169.30 208.04 5.44%
EPS 10.74 11.45 7.14 2.71 3.85 12.92 13.86 -4.15%
DPS 0.00 6.00 4.00 2.00 4.50 4.00 2.94 -
NAPS 1.50 1.45 1.38 1.00 1.32 1.33 1.00 6.98%
Adjusted Per Share Value based on latest NOSH - 75,954
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 62.24 58.01 60.18 56.76 46.05 36.56 34.11 10.53%
EPS 2.34 2.49 1.56 0.59 0.83 2.79 2.27 0.50%
DPS 0.00 1.30 0.87 0.44 0.98 0.87 0.48 -
NAPS 0.3264 0.3152 0.3008 0.2177 0.2853 0.2872 0.1639 12.15%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.33 0.41 0.35 0.29 0.63 0.77 0.60 -
P/RPS 0.12 0.15 0.13 0.11 0.30 0.45 0.29 -13.66%
P/EPS 3.07 3.58 4.90 10.71 16.38 5.96 4.33 -5.56%
EY 32.55 27.93 20.39 9.33 6.10 16.77 23.09 5.88%
DY 0.00 14.63 11.43 6.90 7.14 5.19 4.91 -
P/NAPS 0.22 0.28 0.25 0.29 0.48 0.58 0.60 -15.38%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 13/02/09 25/02/08 27/02/07 24/02/06 25/02/05 27/02/04 19/02/03 -
Price 0.35 0.40 0.41 0.30 0.58 0.79 0.63 -
P/RPS 0.12 0.15 0.15 0.12 0.27 0.47 0.30 -14.15%
P/EPS 3.26 3.49 5.74 11.08 15.08 6.12 4.55 -5.40%
EY 30.69 28.63 17.41 9.02 6.63 16.35 21.99 5.70%
DY 0.00 15.00 9.76 6.67 7.76 5.06 4.67 -
P/NAPS 0.23 0.28 0.30 0.30 0.44 0.59 0.63 -15.44%

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