[SCIPACK] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 52.41%
YoY- -16.02%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 140,861 67,670 267,749 192,287 120,860 59,687 221,788 -26.17%
PBT 12,512 5,889 23,826 18,359 12,062 6,353 27,141 -40.40%
Tax -2,506 -1,043 -5,118 -3,995 -2,628 -1,169 -3,957 -26.31%
NP 10,006 4,846 18,708 14,364 9,434 5,184 23,184 -42.97%
-
NP to SH 9,621 4,646 18,186 14,031 9,206 5,017 22,763 -43.76%
-
Tax Rate 20.03% 17.71% 21.48% 21.76% 21.79% 18.40% 14.58% -
Total Cost 130,855 62,824 249,041 177,923 111,426 54,503 198,604 -24.33%
-
Net Worth 135,623 132,635 131,673 127,286 125,195 121,669 124,988 5.61%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 4,870 2,248 9,405 6,621 4,498 2,628 11,741 -44.47%
Div Payout % 50.62% 48.39% 51.72% 47.19% 48.86% 52.40% 51.58% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 135,623 132,635 131,673 127,286 125,195 121,669 124,988 5.61%
NOSH 74,929 74,935 75,242 73,576 74,967 75,104 75,750 -0.72%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.10% 7.16% 6.99% 7.47% 7.81% 8.69% 10.45% -
ROE 7.09% 3.50% 13.81% 11.02% 7.35% 4.12% 18.21% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 187.99 90.30 355.85 261.34 161.22 79.47 292.79 -25.63%
EPS 12.84 6.20 24.17 19.07 12.28 6.68 30.05 -43.35%
DPS 6.50 3.00 12.50 9.00 6.00 3.50 15.50 -44.06%
NAPS 1.81 1.77 1.75 1.73 1.67 1.62 1.65 6.38%
Adjusted Per Share Value based on latest NOSH - 75,390
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 40.37 19.39 76.74 55.11 34.64 17.11 63.56 -26.17%
EPS 2.76 1.33 5.21 4.02 2.64 1.44 6.52 -43.71%
DPS 1.40 0.64 2.70 1.90 1.29 0.75 3.37 -44.41%
NAPS 0.3887 0.3801 0.3774 0.3648 0.3588 0.3487 0.3582 5.61%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.74 1.72 1.75 2.01 2.11 2.41 1.53 -
P/RPS 0.93 1.90 0.49 0.77 1.31 3.03 0.52 47.49%
P/EPS 13.55 27.74 7.24 10.54 17.18 36.08 5.09 92.42%
EY 7.38 3.60 13.81 9.49 5.82 2.77 19.64 -48.02%
DY 3.74 1.74 7.14 4.48 2.84 1.45 10.13 -48.62%
P/NAPS 0.96 0.97 1.00 1.16 1.26 1.49 0.93 2.14%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 28/07/11 05/05/11 17/02/11 11/11/10 28/07/10 03/05/10 10/02/10 -
Price 1.93 1.84 1.70 1.88 2.22 2.14 1.99 -
P/RPS 1.03 2.04 0.48 0.72 1.38 2.69 0.68 31.99%
P/EPS 15.03 29.68 7.03 9.86 18.08 32.04 6.62 73.00%
EY 6.65 3.37 14.22 10.14 5.53 3.12 15.10 -42.20%
DY 3.37 1.63 7.35 4.79 2.70 1.64 7.79 -42.88%
P/NAPS 1.07 1.04 0.97 1.09 1.33 1.32 1.21 -7.89%

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