[SCIPACK] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
28-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 7.22%
YoY- 146.12%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 238,748 221,788 222,944 226,782 223,360 217,165 213,993 7.57%
PBT 25,412 27,141 27,017 26,146 22,528 9,010 9,154 97.64%
Tax -4,676 -3,957 -4,258 -4,042 -1,952 -701 -968 186.03%
NP 20,736 23,184 22,758 22,104 20,576 8,309 8,186 85.92%
-
NP to SH 20,068 22,763 22,277 21,590 20,136 8,156 7,848 87.10%
-
Tax Rate 18.40% 14.58% 15.76% 15.46% 8.66% 7.78% 10.57% -
Total Cost 218,012 198,604 200,185 204,678 202,784 208,856 205,806 3.91%
-
Net Worth 121,669 124,988 122,975 119,944 118,447 113,804 111,644 5.90%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 10,514 11,741 9,109 6,073 - - - -
Div Payout % 52.40% 51.58% 40.89% 28.13% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 121,669 124,988 122,975 119,944 118,447 113,804 111,644 5.90%
NOSH 75,104 75,750 75,910 75,914 75,927 75,869 75,948 -0.74%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.69% 10.45% 10.21% 9.75% 9.21% 3.83% 3.83% -
ROE 16.49% 18.21% 18.12% 18.00% 17.00% 7.17% 7.03% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 317.89 292.79 293.69 298.73 294.18 286.23 281.76 8.38%
EPS 26.72 30.05 29.35 28.44 26.52 10.75 10.33 88.54%
DPS 14.00 15.50 12.00 8.00 0.00 0.00 0.00 -
NAPS 1.62 1.65 1.62 1.58 1.56 1.50 1.47 6.69%
Adjusted Per Share Value based on latest NOSH - 75,889
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 68.43 63.56 63.90 65.00 64.02 62.24 61.33 7.58%
EPS 5.75 6.52 6.38 6.19 5.77 2.34 2.25 87.02%
DPS 3.01 3.37 2.61 1.74 0.00 0.00 0.00 -
NAPS 0.3487 0.3582 0.3525 0.3438 0.3395 0.3262 0.32 5.89%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.41 1.53 1.11 0.48 0.39 0.33 0.40 -
P/RPS 0.76 0.52 0.38 0.16 0.13 0.12 0.14 209.19%
P/EPS 9.02 5.09 3.78 1.69 1.47 3.07 3.87 75.88%
EY 11.09 19.64 26.44 59.25 68.00 32.58 25.83 -43.11%
DY 5.81 10.13 10.81 16.67 0.00 0.00 0.00 -
P/NAPS 1.49 0.93 0.69 0.30 0.25 0.22 0.27 212.60%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 03/05/10 10/02/10 17/11/09 28/07/09 29/05/09 13/02/09 19/11/08 -
Price 2.14 1.99 1.48 0.93 0.52 0.35 0.34 -
P/RPS 0.67 0.68 0.50 0.31 0.18 0.12 0.12 215.05%
P/EPS 8.01 6.62 5.04 3.27 1.96 3.26 3.29 81.07%
EY 12.49 15.10 19.83 30.58 51.00 30.71 30.39 -44.75%
DY 6.54 7.79 8.11 8.60 0.00 0.00 0.00 -
P/NAPS 1.32 1.21 0.91 0.59 0.33 0.23 0.23 220.89%

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