[SCIPACK] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -17.53%
YoY- 164.01%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 221,788 217,165 202,409 209,973 198,052 160,677 127,548 9.64%
PBT 27,141 9,010 9,199 7,177 3,351 4,462 11,501 15.36%
Tax -3,957 -700 -216 -1,479 -1,132 -1,562 -1,771 14.32%
NP 23,184 8,310 8,983 5,698 2,219 2,900 9,730 15.55%
-
NP to SH 22,763 8,155 8,685 5,428 2,056 2,900 9,730 15.20%
-
Tax Rate 14.58% 7.77% 2.35% 20.61% 33.78% 35.01% 15.40% -
Total Cost 198,604 208,855 193,426 204,275 195,833 157,777 117,818 9.08%
-
Net Worth 124,263 113,879 109,973 104,951 75,954 99,535 100,200 3.64%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 11,726 - 4,550 3,042 1,519 3,414 3,033 25.25%
Div Payout % 51.51% - 52.40% 56.04% 73.89% 117.75% 31.18% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 124,263 113,879 109,973 104,951 75,954 99,535 100,200 3.64%
NOSH 75,310 75,919 75,843 76,051 75,954 75,405 75,338 -0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.45% 3.83% 4.44% 2.71% 1.12% 1.80% 7.63% -
ROE 18.32% 7.16% 7.90% 5.17% 2.71% 2.91% 9.71% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 294.50 286.05 266.88 276.09 260.75 213.08 169.30 9.65%
EPS 30.23 10.74 11.45 7.14 2.71 3.85 12.92 15.20%
DPS 15.50 0.00 6.00 4.00 2.00 4.50 4.00 25.30%
NAPS 1.65 1.50 1.45 1.38 1.00 1.32 1.33 3.65%
Adjusted Per Share Value based on latest NOSH - 76,051
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 63.16 61.84 57.64 59.79 56.40 45.75 36.32 9.65%
EPS 6.48 2.32 2.47 1.55 0.59 0.83 2.77 15.20%
DPS 3.34 0.00 1.30 0.87 0.43 0.97 0.86 25.34%
NAPS 0.3539 0.3243 0.3132 0.2989 0.2163 0.2834 0.2853 3.65%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.53 0.33 0.41 0.35 0.29 0.63 0.77 -
P/RPS 0.52 0.12 0.15 0.13 0.11 0.30 0.45 2.43%
P/EPS 5.06 3.07 3.58 4.90 10.71 16.38 5.96 -2.68%
EY 19.76 32.55 27.93 20.39 9.33 6.10 16.77 2.76%
DY 10.13 0.00 14.63 11.43 6.90 7.14 5.19 11.77%
P/NAPS 0.93 0.22 0.28 0.25 0.29 0.48 0.58 8.17%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 10/02/10 13/02/09 25/02/08 27/02/07 24/02/06 25/02/05 27/02/04 -
Price 1.99 0.35 0.40 0.41 0.30 0.58 0.79 -
P/RPS 0.68 0.12 0.15 0.15 0.12 0.27 0.47 6.34%
P/EPS 6.58 3.26 3.49 5.74 11.08 15.08 6.12 1.21%
EY 15.19 30.69 28.63 17.41 9.02 6.63 16.35 -1.21%
DY 7.79 0.00 15.00 9.76 6.67 7.76 5.06 7.44%
P/NAPS 1.21 0.23 0.28 0.30 0.30 0.44 0.59 12.70%

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