[SCIPACK] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
05-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 11.82%
YoY- -7.39%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 75,703 67,665 73,191 67,670 75,462 71,427 61,173 15.22%
PBT 7,272 5,493 6,623 5,889 5,467 6,297 5,709 17.45%
Tax -1,242 -773 -1,463 -1,043 -1,123 -1,367 -1,459 -10.15%
NP 6,030 4,720 5,160 4,846 4,344 4,930 4,250 26.18%
-
NP to SH 5,911 4,543 4,975 4,646 4,155 4,825 4,189 25.72%
-
Tax Rate 17.08% 14.07% 22.09% 17.71% 20.54% 21.71% 25.56% -
Total Cost 69,673 62,945 68,031 62,824 71,118 66,497 56,923 14.38%
-
Net Worth 73,143 137,643 135,613 132,635 132,204 130,425 125,145 -30.02%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,925 2,256 2,622 2,248 2,644 2,261 1,873 34.49%
Div Payout % 49.50% 49.67% 52.71% 48.39% 63.64% 46.87% 44.72% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 73,143 137,643 135,613 132,635 132,204 130,425 125,145 -30.02%
NOSH 73,143 75,215 74,924 74,935 75,545 75,390 74,937 -1.59%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.97% 6.98% 7.05% 7.16% 5.76% 6.90% 6.95% -
ROE 8.08% 3.30% 3.67% 3.50% 3.14% 3.70% 3.35% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 103.50 89.96 97.69 90.30 99.89 94.74 81.63 17.09%
EPS 5.24 6.04 6.64 6.20 5.50 6.40 5.59 -4.20%
DPS 4.00 3.00 3.50 3.00 3.50 3.00 2.50 36.68%
NAPS 1.00 1.83 1.81 1.77 1.75 1.73 1.67 -28.89%
Adjusted Per Share Value based on latest NOSH - 74,935
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 21.70 19.39 20.98 19.39 21.63 20.47 17.53 15.24%
EPS 1.69 1.30 1.43 1.33 1.19 1.38 1.20 25.56%
DPS 0.84 0.65 0.75 0.64 0.76 0.65 0.54 34.14%
NAPS 0.2096 0.3945 0.3887 0.3801 0.3789 0.3738 0.3587 -30.03%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.77 1.63 1.74 1.72 1.75 2.01 2.11 -
P/RPS 1.71 1.81 1.78 1.90 1.75 2.12 2.58 -23.92%
P/EPS 21.90 26.99 26.20 27.74 31.82 31.41 37.75 -30.37%
EY 4.57 3.71 3.82 3.60 3.14 3.18 2.65 43.66%
DY 2.26 1.84 2.01 1.74 2.00 1.49 1.18 54.04%
P/NAPS 1.77 0.89 0.96 0.97 1.00 1.16 1.26 25.35%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 17/02/12 21/10/11 28/07/11 05/05/11 17/02/11 11/11/10 28/07/10 -
Price 1.97 1.71 1.93 1.84 1.70 1.88 2.22 -
P/RPS 1.90 1.90 1.98 2.04 1.70 1.98 2.72 -21.22%
P/EPS 24.38 28.31 29.07 29.68 30.91 29.37 39.71 -27.69%
EY 4.10 3.53 3.44 3.37 3.24 3.40 2.52 38.20%
DY 2.03 1.75 1.81 1.63 2.06 1.60 1.13 47.62%
P/NAPS 1.97 0.93 1.07 1.04 0.97 1.09 1.33 29.84%

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