[SCIPACK] QoQ TTM 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- -9.46%
YoY- -20.11%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 283,988 287,750 275,732 267,749 246,867 229,257 225,635 16.55%
PBT 23,472 24,276 23,362 23,826 25,237 26,130 27,862 -10.79%
Tax -4,402 -4,996 -4,992 -5,118 -4,758 -4,564 -4,638 -3.41%
NP 19,070 19,280 18,370 18,708 20,479 21,566 23,224 -12.30%
-
NP to SH 18,319 18,601 17,815 18,186 20,086 21,174 22,746 -13.42%
-
Tax Rate 18.75% 20.58% 21.37% 21.48% 18.85% 17.47% 16.65% -
Total Cost 264,918 268,470 257,362 249,041 226,388 207,691 202,411 19.63%
-
Net Worth 137,643 135,613 132,635 132,204 130,425 125,145 121,669 8.56%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 9,770 9,776 9,027 9,407 11,659 13,192 14,354 -22.60%
Div Payout % 53.34% 52.56% 50.67% 51.73% 58.05% 62.31% 63.11% -
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 137,643 135,613 132,635 132,204 130,425 125,145 121,669 8.56%
NOSH 75,215 74,924 74,935 75,545 75,390 74,937 75,104 0.09%
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 6.72% 6.70% 6.66% 6.99% 8.30% 9.41% 10.29% -
ROE 13.31% 13.72% 13.43% 13.76% 15.40% 16.92% 18.69% -
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 377.57 384.05 367.96 354.42 327.45 305.93 300.43 16.44%
EPS 24.36 24.83 23.77 24.07 26.64 28.26 30.29 -13.50%
DPS 13.00 13.00 12.00 12.50 15.50 17.50 19.00 -22.33%
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 80.87 81.94 78.52 76.24 70.30 65.28 64.25 16.55%
EPS 5.22 5.30 5.07 5.18 5.72 6.03 6.48 -13.41%
DPS 2.78 2.78 2.57 2.68 3.32 3.76 4.09 -22.67%
NAPS 0.392 0.3862 0.3777 0.3765 0.3714 0.3564 0.3465 8.56%
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 0.43 0.45 0.47 0.49 0.61 0.69 0.80 -33.86%
P/EPS 6.69 7.01 7.23 7.27 7.54 7.47 7.96 -10.93%
EY 14.94 14.27 13.82 13.76 13.26 13.39 12.57 12.19%
DY 7.98 7.47 6.98 7.14 7.71 8.29 7.88 0.84%
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 0.45 0.50 0.50 0.48 0.57 0.73 0.71 -26.19%
P/EPS 7.02 7.77 7.74 7.06 7.06 7.86 7.07 -0.47%
EY 14.24 12.86 12.92 14.16 14.17 12.73 14.15 0.42%
DY 7.60 6.74 6.52 7.35 8.24 7.88 8.88 -9.84%
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