[SCIPACK] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -17.53%
YoY- 164.01%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 209,867 210,588 215,926 209,973 202,488 198,616 200,106 3.22%
PBT 8,071 7,524 8,200 7,177 7,829 7,722 5,226 33.57%
Tax -872 -1,098 -1,473 -1,479 -987 -793 -1,131 -15.90%
NP 7,199 6,426 6,727 5,698 6,842 6,929 4,095 45.61%
-
NP to SH 6,862 6,105 6,436 5,428 6,582 6,718 3,879 46.21%
-
Tax Rate 10.80% 14.59% 17.96% 20.61% 12.61% 10.27% 21.64% -
Total Cost 202,668 204,162 209,199 204,275 195,646 191,687 196,011 2.24%
-
Net Worth 107,019 104,306 106,384 104,951 75,990 76,059 75,901 25.71%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,042 3,042 3,042 3,042 1,519 1,519 1,519 58.81%
Div Payout % 44.33% 49.83% 47.27% 56.04% 23.08% 22.61% 39.16% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 107,019 104,306 106,384 104,951 75,990 76,059 75,901 25.71%
NOSH 75,900 76,136 75,988 76,051 75,990 76,059 75,901 -0.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.43% 3.05% 3.12% 2.71% 3.38% 3.49% 2.05% -
ROE 6.41% 5.85% 6.05% 5.17% 8.66% 8.83% 5.11% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 276.50 276.59 284.16 276.09 266.46 261.13 263.64 3.22%
EPS 9.04 8.02 8.47 7.14 8.66 8.83 5.11 46.22%
DPS 4.00 4.00 4.00 4.00 2.00 2.00 2.00 58.67%
NAPS 1.41 1.37 1.40 1.38 1.00 1.00 1.00 25.71%
Adjusted Per Share Value based on latest NOSH - 76,051
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 60.15 60.35 61.88 60.18 58.03 56.92 57.35 3.22%
EPS 1.97 1.75 1.84 1.56 1.89 1.93 1.11 46.53%
DPS 0.87 0.87 0.87 0.87 0.44 0.44 0.44 57.46%
NAPS 0.3067 0.2989 0.3049 0.3008 0.2178 0.218 0.2175 25.72%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.51 0.52 0.41 0.35 0.30 0.35 0.33 -
P/RPS 0.18 0.19 0.14 0.13 0.11 0.13 0.13 24.20%
P/EPS 5.64 6.48 4.84 4.90 3.46 3.96 6.46 -8.64%
EY 17.73 15.42 20.66 20.39 28.87 25.24 15.49 9.41%
DY 7.84 7.69 9.76 11.43 6.67 5.71 6.06 18.71%
P/NAPS 0.36 0.38 0.29 0.25 0.30 0.35 0.33 5.96%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 23/08/07 23/05/07 27/02/07 23/11/06 24/08/06 18/05/06 -
Price 0.45 0.50 0.52 0.41 0.35 0.30 0.35 -
P/RPS 0.16 0.18 0.18 0.15 0.13 0.11 0.13 14.83%
P/EPS 4.98 6.24 6.14 5.74 4.04 3.40 6.85 -19.13%
EY 20.09 16.04 16.29 17.41 24.75 29.44 14.60 23.68%
DY 8.89 8.00 7.69 9.76 5.71 6.67 5.71 34.29%
P/NAPS 0.32 0.36 0.37 0.30 0.35 0.30 0.35 -5.79%

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