[SCIPACK] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 36.24%
YoY- 179.1%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 192,287 120,860 59,687 221,788 167,208 113,391 55,840 127.86%
PBT 18,359 12,062 6,353 27,141 20,263 13,073 5,632 119.69%
Tax -3,995 -2,628 -1,169 -3,957 -3,194 -2,021 -488 305.67%
NP 14,364 9,434 5,184 23,184 17,069 11,052 5,144 98.17%
-
NP to SH 14,031 9,206 5,017 22,763 16,708 10,795 5,034 97.93%
-
Tax Rate 21.76% 21.79% 18.40% 14.58% 15.76% 15.46% 8.66% -
Total Cost 177,923 111,426 54,503 198,604 150,139 102,339 50,696 130.76%
-
Net Worth 127,286 125,195 121,669 124,988 122,975 119,944 118,447 4.91%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,621 4,498 2,628 11,741 6,831 3,036 - -
Div Payout % 47.19% 48.86% 52.40% 51.58% 40.89% 28.13% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 127,286 125,195 121,669 124,988 122,975 119,944 118,447 4.91%
NOSH 73,576 74,967 75,104 75,750 75,910 75,914 75,927 -2.07%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.47% 7.81% 8.69% 10.45% 10.21% 9.75% 9.21% -
ROE 11.02% 7.35% 4.12% 18.21% 13.59% 9.00% 4.25% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 261.34 161.22 79.47 292.79 220.27 149.37 73.54 132.69%
EPS 19.07 12.28 6.68 30.05 22.01 14.22 6.63 102.12%
DPS 9.00 6.00 3.50 15.50 9.00 4.00 0.00 -
NAPS 1.73 1.67 1.62 1.65 1.62 1.58 1.56 7.13%
Adjusted Per Share Value based on latest NOSH - 75,310
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 54.76 34.42 17.00 63.16 47.61 32.29 15.90 127.88%
EPS 4.00 2.62 1.43 6.48 4.76 3.07 1.43 98.40%
DPS 1.89 1.28 0.75 3.34 1.95 0.86 0.00 -
NAPS 0.3625 0.3565 0.3465 0.3559 0.3502 0.3416 0.3373 4.91%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.01 2.11 2.41 1.53 1.11 0.48 0.39 -
P/RPS 0.77 1.31 3.03 0.52 0.50 0.32 0.53 28.24%
P/EPS 10.54 17.18 36.08 5.09 5.04 3.38 5.88 47.50%
EY 9.49 5.82 2.77 19.64 19.83 29.63 17.00 -32.17%
DY 4.48 2.84 1.45 10.13 8.11 8.33 0.00 -
P/NAPS 1.16 1.26 1.49 0.93 0.69 0.30 0.25 177.93%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 11/11/10 28/07/10 03/05/10 10/02/10 17/11/09 28/07/09 29/05/09 -
Price 1.88 2.22 2.14 1.99 1.48 0.93 0.52 -
P/RPS 0.72 1.38 2.69 0.68 0.67 0.62 0.71 0.93%
P/EPS 9.86 18.08 32.04 6.62 6.72 6.54 7.84 16.49%
EY 10.14 5.53 3.12 15.10 14.87 15.29 12.75 -14.14%
DY 4.79 2.70 1.64 7.79 6.08 4.30 0.00 -
P/NAPS 1.09 1.33 1.32 1.21 0.91 0.59 0.33 121.62%

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