[SCIPACK] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
13-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 38.57%
YoY- -6.09%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 167,208 113,391 55,840 217,165 160,495 106,482 50,718 121.35%
PBT 20,263 13,073 5,632 9,010 6,866 5,034 1,847 393.01%
Tax -3,194 -2,021 -488 -701 -726 -481 -24 2498.90%
NP 17,069 11,052 5,144 8,309 6,140 4,553 1,823 343.63%
-
NP to SH 16,708 10,795 5,034 8,156 5,886 4,386 1,716 355.34%
-
Tax Rate 15.76% 15.46% 8.66% 7.78% 10.57% 9.56% 1.30% -
Total Cost 150,139 102,339 50,696 208,856 154,355 101,929 48,895 111.11%
-
Net Worth 122,975 119,944 118,447 113,804 111,644 110,029 112,375 6.18%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 6,831 3,036 - - - - - -
Div Payout % 40.89% 28.13% - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 122,975 119,944 118,447 113,804 111,644 110,029 112,375 6.18%
NOSH 75,910 75,914 75,927 75,869 75,948 75,882 75,929 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.21% 9.75% 9.21% 3.83% 3.83% 4.28% 3.59% -
ROE 13.59% 9.00% 4.25% 7.17% 5.27% 3.99% 1.53% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 220.27 149.37 73.54 286.23 211.32 140.33 66.80 121.37%
EPS 22.01 14.22 6.63 10.75 7.75 5.78 2.26 355.41%
DPS 9.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.58 1.56 1.50 1.47 1.45 1.48 6.20%
Adjusted Per Share Value based on latest NOSH - 75,919
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 47.92 32.50 16.00 62.24 46.00 30.52 14.54 121.30%
EPS 4.79 3.09 1.44 2.34 1.69 1.26 0.49 356.55%
DPS 1.96 0.87 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3525 0.3438 0.3395 0.3262 0.32 0.3153 0.3221 6.19%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.11 0.48 0.39 0.33 0.40 0.44 0.40 -
P/RPS 0.50 0.32 0.53 0.12 0.19 0.31 0.60 -11.43%
P/EPS 5.04 3.38 5.88 3.07 5.16 7.61 17.70 -56.68%
EY 19.83 29.63 17.00 32.58 19.38 13.14 5.65 130.77%
DY 8.11 8.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.30 0.25 0.22 0.27 0.30 0.27 86.81%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 17/11/09 28/07/09 29/05/09 13/02/09 19/11/08 28/08/08 21/05/08 -
Price 1.48 0.93 0.52 0.35 0.34 0.35 0.52 -
P/RPS 0.67 0.62 0.71 0.12 0.16 0.25 0.78 -9.62%
P/EPS 6.72 6.54 7.84 3.26 4.39 6.06 23.01 -55.94%
EY 14.87 15.29 12.75 30.71 22.79 16.51 4.35 126.75%
DY 6.08 4.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.59 0.33 0.23 0.23 0.24 0.35 88.97%

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