[SCIPACK] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -43.8%
YoY- -45.26%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 57,551 55,840 56,670 54,014 55,763 50,718 46,993 14.48%
PBT 7,441 5,632 2,144 1,832 3,187 1,847 3,348 70.38%
Tax -1,533 -488 26 -245 -457 -24 275 -
NP 5,908 5,144 2,170 1,587 2,730 1,823 3,623 38.58%
-
NP to SH 5,760 5,034 2,270 1,500 2,669 1,716 3,595 36.96%
-
Tax Rate 20.60% 8.66% -1.21% 13.37% 14.34% 1.30% -8.21% -
Total Cost 51,643 50,696 54,500 52,427 53,033 48,895 43,370 12.35%
-
Net Worth 119,905 118,447 113,879 111,363 109,944 112,375 109,973 5.93%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,035 - - - - - 4,550 -23.67%
Div Payout % 52.70% - - - - - 126.58% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 119,905 118,447 113,879 111,363 109,944 112,375 109,973 5.93%
NOSH 75,889 75,927 75,919 75,757 75,823 75,929 75,843 0.04%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.27% 9.21% 3.83% 2.94% 4.90% 3.59% 7.71% -
ROE 4.80% 4.25% 1.99% 1.35% 2.43% 1.53% 3.27% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 75.84 73.54 74.64 71.30 73.54 66.80 61.96 14.44%
EPS 7.59 6.63 2.99 1.98 3.52 2.26 4.74 36.90%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 6.00 -23.70%
NAPS 1.58 1.56 1.50 1.47 1.45 1.48 1.45 5.89%
Adjusted Per Share Value based on latest NOSH - 75,757
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 16.49 16.00 16.24 15.48 15.98 14.54 13.47 14.45%
EPS 1.65 1.44 0.65 0.43 0.76 0.49 1.03 36.94%
DPS 0.87 0.00 0.00 0.00 0.00 0.00 1.30 -23.50%
NAPS 0.3437 0.3395 0.3264 0.3192 0.3151 0.3221 0.3152 5.94%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.48 0.39 0.33 0.40 0.44 0.40 0.41 -
P/RPS 0.63 0.53 0.44 0.56 0.60 0.60 0.66 -3.05%
P/EPS 6.32 5.88 11.04 20.20 12.50 17.70 8.65 -18.89%
EY 15.81 17.00 9.06 4.95 8.00 5.65 11.56 23.23%
DY 8.33 0.00 0.00 0.00 0.00 0.00 14.63 -31.32%
P/NAPS 0.30 0.25 0.22 0.27 0.30 0.27 0.28 4.71%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/07/09 29/05/09 13/02/09 19/11/08 28/08/08 21/05/08 25/02/08 -
Price 0.93 0.52 0.35 0.34 0.35 0.52 0.40 -
P/RPS 1.23 0.71 0.47 0.48 0.48 0.78 0.65 53.04%
P/EPS 12.25 7.84 11.71 17.17 9.94 23.01 8.44 28.22%
EY 8.16 12.75 8.54 5.82 10.06 4.35 11.85 -22.03%
DY 4.30 0.00 0.00 0.00 0.00 0.00 15.00 -56.55%
P/NAPS 0.59 0.33 0.23 0.23 0.24 0.35 0.28 64.43%

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