[SCIPACK] QoQ Cumulative 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- 114.44%
YoY- 146.12%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 59,687 221,788 167,208 113,391 55,840 217,165 160,495 -48.31%
PBT 6,353 27,141 20,263 13,073 5,632 9,010 6,866 -5.04%
Tax -1,169 -3,957 -3,194 -2,021 -488 -701 -726 37.41%
NP 5,184 23,184 17,069 11,052 5,144 8,309 6,140 -10.67%
-
NP to SH 5,017 22,763 16,708 10,795 5,034 8,156 5,886 -10.11%
-
Tax Rate 18.40% 14.58% 15.76% 15.46% 8.66% 7.78% 10.57% -
Total Cost 54,503 198,604 150,139 102,339 50,696 208,856 154,355 -50.07%
-
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 2,628 11,741 6,831 3,036 - - - -
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 4.12% 18.21% 13.59% 9.00% 4.25% 7.17% 5.27% -
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 79.47 292.79 220.27 149.37 73.54 286.23 211.32 -47.93%
EPS 6.68 30.05 22.01 14.22 6.63 10.75 7.75 -9.43%
DPS 3.50 15.50 9.00 4.00 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 17.11 63.56 47.92 32.50 16.00 62.24 46.00 -48.31%
EPS 1.44 6.52 4.79 3.09 1.44 2.34 1.69 -10.13%
DPS 0.75 3.37 1.96 0.87 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 3.03 0.52 0.50 0.32 0.53 0.12 0.19 534.63%
P/EPS 36.08 5.09 5.04 3.38 5.88 3.07 5.16 266.09%
EY 2.77 19.64 19.83 29.63 17.00 32.58 19.38 -72.69%
DY 1.45 10.13 8.11 8.33 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 2.69 0.68 0.67 0.62 0.71 0.12 0.16 557.40%
P/EPS 32.04 6.62 6.72 6.54 7.84 3.26 4.39 276.71%
EY 3.12 15.10 14.87 15.29 12.75 30.71 22.79 -73.46%
DY 1.64 7.79 6.08 4.30 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