[SCIPACK] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
03-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -0.07%
YoY- 98.26%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 283,379 285,318 275,732 225,635 222,287 199,217 215,926 4.63%
PBT 36,229 26,582 23,362 27,862 12,795 9,544 8,200 28.06%
Tax -9,382 -5,387 -4,992 -4,638 -1,164 -169 -1,473 36.11%
NP 26,847 21,195 18,370 23,224 11,631 9,375 6,727 25.91%
-
NP to SH 26,650 20,532 17,815 22,746 11,473 9,056 6,436 26.69%
-
Tax Rate 25.90% 20.27% 21.37% 16.65% 9.10% 1.77% 17.96% -
Total Cost 256,532 264,123 257,362 202,411 210,656 189,842 209,199 3.45%
-
Net Worth 154,263 74,605 132,635 121,669 118,447 112,375 106,384 6.38%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 17,024 10,042 9,027 14,354 - 4,550 3,042 33.20%
Div Payout % 63.88% 48.91% 50.67% 63.11% - 50.25% 47.27% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 154,263 74,605 132,635 121,669 118,447 112,375 106,384 6.38%
NOSH 113,429 74,605 74,935 75,104 75,927 75,929 75,988 6.89%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.47% 7.43% 6.66% 10.29% 5.23% 4.71% 3.12% -
ROE 17.28% 27.52% 13.43% 18.69% 9.69% 8.06% 6.05% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 249.83 382.44 367.96 300.43 292.76 262.37 284.16 -2.12%
EPS 23.49 27.52 23.77 30.29 15.11 11.93 8.47 18.51%
DPS 15.01 13.50 12.00 19.00 0.00 6.00 4.00 24.63%
NAPS 1.36 1.00 1.77 1.62 1.56 1.48 1.40 -0.48%
Adjusted Per Share Value based on latest NOSH - 75,104
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 80.70 81.25 78.52 64.25 63.30 56.73 61.49 4.63%
EPS 7.59 5.85 5.07 6.48 3.27 2.58 1.83 26.72%
DPS 4.85 2.86 2.57 4.09 0.00 1.30 0.87 33.12%
NAPS 0.4393 0.2124 0.3777 0.3465 0.3373 0.32 0.3029 6.38%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.81 1.87 1.72 2.41 0.39 0.40 0.41 -
P/RPS 1.12 0.49 0.47 0.80 0.13 0.15 0.14 41.37%
P/EPS 11.96 6.79 7.23 7.96 2.58 3.35 4.84 16.25%
EY 8.36 14.72 13.82 12.57 38.74 29.82 20.66 -13.98%
DY 5.34 7.22 6.98 7.88 0.00 15.00 9.76 -9.55%
P/NAPS 2.07 1.87 0.97 1.49 0.25 0.27 0.29 38.71%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 25/04/13 26/04/12 05/05/11 03/05/10 29/05/09 21/05/08 23/05/07 -
Price 3.10 1.88 1.84 2.14 0.52 0.52 0.52 -
P/RPS 1.24 0.49 0.50 0.71 0.18 0.20 0.18 37.89%
P/EPS 13.19 6.83 7.74 7.07 3.44 4.36 6.14 13.57%
EY 7.58 14.64 12.92 14.15 29.06 22.94 16.29 -11.96%
DY 4.84 7.18 6.52 8.88 0.00 11.54 7.69 -7.42%
P/NAPS 2.28 1.88 1.04 1.32 0.33 0.35 0.37 35.36%

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