[SCIPACK] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
05-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -2.04%
YoY- -21.68%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 327,307 283,379 285,318 275,732 225,635 222,287 199,217 8.62%
PBT 35,762 36,229 26,582 23,362 27,862 12,795 9,544 24.61%
Tax -8,808 -9,382 -5,387 -4,992 -4,638 -1,164 -169 93.21%
NP 26,954 26,847 21,195 18,370 23,224 11,631 9,375 19.23%
-
NP to SH 26,954 26,650 20,532 17,815 22,746 11,473 9,056 19.92%
-
Tax Rate 24.63% 25.90% 20.27% 21.37% 16.65% 9.10% 1.77% -
Total Cost 300,353 256,532 264,123 257,362 202,411 210,656 189,842 7.94%
-
Net Worth 163,961 154,263 74,605 132,635 121,669 118,447 112,375 6.49%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 16,484 17,024 10,042 9,027 14,354 - 4,550 23.91%
Div Payout % 61.16% 63.88% 48.91% 50.67% 63.11% - 50.25% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 163,961 154,263 74,605 132,635 121,669 118,447 112,375 6.49%
NOSH 113,862 113,429 74,605 74,935 75,104 75,927 75,929 6.98%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 8.24% 9.47% 7.43% 6.66% 10.29% 5.23% 4.71% -
ROE 16.44% 17.28% 27.52% 13.43% 18.69% 9.69% 8.06% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 287.46 249.83 382.44 367.96 300.43 292.76 262.37 1.53%
EPS 23.67 23.49 27.52 23.77 30.29 15.11 11.93 12.09%
DPS 14.50 15.01 13.50 12.00 19.00 0.00 6.00 15.83%
NAPS 1.44 1.36 1.00 1.77 1.62 1.56 1.48 -0.45%
Adjusted Per Share Value based on latest NOSH - 74,935
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 93.81 81.22 81.77 79.03 64.67 63.71 57.10 8.62%
EPS 7.73 7.64 5.88 5.11 6.52 3.29 2.60 19.90%
DPS 4.72 4.88 2.88 2.59 4.11 0.00 1.30 23.96%
NAPS 0.4699 0.4421 0.2138 0.3801 0.3487 0.3395 0.3221 6.49%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 4.63 2.81 1.87 1.72 2.41 0.39 0.40 -
P/RPS 1.61 1.12 0.49 0.47 0.80 0.13 0.15 48.49%
P/EPS 19.56 11.96 6.79 7.23 7.96 2.58 3.35 34.17%
EY 5.11 8.36 14.72 13.82 12.57 38.74 29.82 -25.46%
DY 3.13 5.34 7.22 6.98 7.88 0.00 15.00 -22.97%
P/NAPS 3.22 2.07 1.87 0.97 1.49 0.25 0.27 51.12%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 12/05/14 25/04/13 26/04/12 05/05/11 03/05/10 29/05/09 21/05/08 -
Price 4.50 3.10 1.88 1.84 2.14 0.52 0.52 -
P/RPS 1.57 1.24 0.49 0.50 0.71 0.18 0.20 40.95%
P/EPS 19.01 13.19 6.83 7.74 7.07 3.44 4.36 27.80%
EY 5.26 7.58 14.64 12.92 14.15 29.06 22.94 -21.75%
DY 3.22 4.84 7.18 6.52 8.88 0.00 11.54 -19.15%
P/NAPS 3.12 2.28 1.88 1.04 1.32 0.33 0.35 43.97%

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