[SCIPACK] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 29.61%
YoY- -20.11%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 208,526 140,861 67,670 267,749 192,287 120,860 59,687 130.06%
PBT 18,005 12,512 5,889 23,826 18,359 12,062 6,353 100.14%
Tax -3,279 -2,506 -1,043 -5,118 -3,995 -2,628 -1,169 98.76%
NP 14,726 10,006 4,846 18,708 14,364 9,434 5,184 100.44%
-
NP to SH 14,164 9,621 4,646 18,186 14,031 9,206 5,017 99.62%
-
Tax Rate 18.21% 20.03% 17.71% 21.48% 21.76% 21.79% 18.40% -
Total Cost 193,800 130,855 62,824 249,041 177,923 111,426 54,503 132.78%
-
Net Worth 137,288 135,623 132,635 131,673 127,286 125,195 121,669 8.37%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 7,127 4,870 2,248 9,405 6,621 4,498 2,628 94.35%
Div Payout % 50.32% 50.62% 48.39% 51.72% 47.19% 48.86% 52.40% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 137,288 135,623 132,635 131,673 127,286 125,195 121,669 8.37%
NOSH 75,021 74,929 74,935 75,242 73,576 74,967 75,104 -0.07%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.06% 7.10% 7.16% 6.99% 7.47% 7.81% 8.69% -
ROE 10.32% 7.09% 3.50% 13.81% 11.02% 7.35% 4.12% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 277.96 187.99 90.30 355.85 261.34 161.22 79.47 130.24%
EPS 18.88 12.84 6.20 24.17 19.07 12.28 6.68 99.77%
DPS 9.50 6.50 3.00 12.50 9.00 6.00 3.50 94.46%
NAPS 1.83 1.81 1.77 1.75 1.73 1.67 1.62 8.45%
Adjusted Per Share Value based on latest NOSH - 75,545
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 59.76 40.37 19.39 76.74 55.11 34.64 17.11 130.02%
EPS 4.06 2.76 1.33 5.21 4.02 2.64 1.44 99.45%
DPS 2.04 1.40 0.64 2.70 1.90 1.29 0.75 94.73%
NAPS 0.3935 0.3887 0.3801 0.3774 0.3648 0.3588 0.3487 8.38%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.63 1.74 1.72 1.75 2.01 2.11 2.41 -
P/RPS 0.59 0.93 1.90 0.49 0.77 1.31 3.03 -66.37%
P/EPS 8.63 13.55 27.74 7.24 10.54 17.18 36.08 -61.43%
EY 11.58 7.38 3.60 13.81 9.49 5.82 2.77 159.28%
DY 5.83 3.74 1.74 7.14 4.48 2.84 1.45 152.63%
P/NAPS 0.89 0.96 0.97 1.00 1.16 1.26 1.49 -29.05%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/10/11 28/07/11 05/05/11 17/02/11 11/11/10 28/07/10 03/05/10 -
Price 1.71 1.93 1.84 1.70 1.88 2.22 2.14 -
P/RPS 0.62 1.03 2.04 0.48 0.72 1.38 2.69 -62.37%
P/EPS 9.06 15.03 29.68 7.03 9.86 18.08 32.04 -56.88%
EY 11.04 6.65 3.37 14.22 10.14 5.53 3.12 132.02%
DY 5.56 3.37 1.63 7.35 4.79 2.70 1.64 125.50%
P/NAPS 0.93 1.07 1.04 0.97 1.09 1.33 1.32 -20.80%

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