[SCIPACK] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
21-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -1.52%
YoY- -8.8%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 282,703 285,318 284,229 283,988 287,750 275,732 267,749 3.69%
PBT 28,752 26,582 25,277 23,472 24,276 23,362 23,826 13.36%
Tax -6,178 -5,387 -4,521 -4,402 -4,996 -4,992 -5,118 13.38%
NP 22,574 21,195 20,756 19,070 19,280 18,370 18,708 13.35%
-
NP to SH 21,944 20,532 20,075 18,319 18,601 17,815 18,186 13.35%
-
Tax Rate 21.49% 20.27% 17.89% 18.75% 20.58% 21.37% 21.48% -
Total Cost 260,129 264,123 263,473 264,918 268,470 257,362 249,041 2.94%
-
Net Worth 75,407 74,605 73,143 137,643 135,613 132,635 132,204 -31.24%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 11,944 10,042 10,052 9,770 9,776 9,027 9,407 17.27%
Div Payout % 54.43% 48.91% 50.08% 53.34% 52.56% 50.67% 51.73% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 75,407 74,605 73,143 137,643 135,613 132,635 132,204 -31.24%
NOSH 75,407 74,605 73,143 75,215 74,924 74,935 75,545 -0.12%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.99% 7.43% 7.30% 6.72% 6.70% 6.66% 6.99% -
ROE 29.10% 27.52% 27.45% 13.31% 13.72% 13.43% 13.76% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 374.90 382.44 388.59 377.57 384.05 367.96 354.42 3.81%
EPS 29.10 27.52 27.45 24.36 24.83 23.77 24.07 13.49%
DPS 15.84 13.50 13.74 13.00 13.00 12.00 12.50 17.11%
NAPS 1.00 1.00 1.00 1.83 1.81 1.77 1.75 -31.16%
Adjusted Per Share Value based on latest NOSH - 75,215
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 80.50 81.25 80.94 80.87 81.94 78.52 76.24 3.69%
EPS 6.25 5.85 5.72 5.22 5.30 5.07 5.18 13.34%
DPS 3.40 2.86 2.86 2.78 2.78 2.57 2.68 17.20%
NAPS 0.2147 0.2124 0.2083 0.392 0.3862 0.3777 0.3765 -31.25%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.05 1.87 1.77 1.63 1.74 1.72 1.75 -
P/RPS 0.55 0.49 0.46 0.43 0.45 0.47 0.49 8.01%
P/EPS 7.04 6.79 6.45 6.69 7.01 7.23 7.27 -2.12%
EY 14.20 14.72 15.51 14.94 14.27 13.82 13.76 2.12%
DY 7.73 7.22 7.76 7.98 7.47 6.98 7.14 5.44%
P/NAPS 2.05 1.87 1.77 0.89 0.96 0.97 1.00 61.44%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 26/07/12 26/04/12 17/02/12 21/10/11 28/07/11 05/05/11 17/02/11 -
Price 2.11 1.88 1.97 1.71 1.93 1.84 1.70 -
P/RPS 0.56 0.49 0.51 0.45 0.50 0.50 0.48 10.83%
P/EPS 7.25 6.83 7.18 7.02 7.77 7.74 7.06 1.78%
EY 13.79 14.64 13.93 14.24 12.86 12.92 14.16 -1.75%
DY 7.51 7.18 6.98 7.60 6.74 6.52 7.35 1.44%
P/NAPS 2.11 1.88 1.97 0.93 1.07 1.04 0.97 67.96%

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