[SCIPACK] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 4.27%
YoY- 40.71%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 217,165 207,488 207,512 199,217 202,409 209,867 210,588 2.06%
PBT 9,010 10,214 11,600 9,544 9,199 8,071 7,524 12.70%
Tax -700 -451 -552 -169 -216 -872 -1,098 -25.82%
NP 8,310 9,763 11,048 9,375 8,983 7,199 6,426 18.60%
-
NP to SH 8,155 9,480 10,720 9,056 8,685 6,862 6,105 21.18%
-
Tax Rate 7.77% 4.42% 4.76% 1.77% 2.35% 10.80% 14.59% -
Total Cost 208,855 197,725 196,464 189,842 193,426 202,668 204,162 1.51%
-
Net Worth 113,879 111,363 109,944 112,375 109,973 107,019 104,306 6.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 4,550 4,550 4,550 4,550 3,042 3,042 -
Div Payout % - 48.00% 42.45% 50.25% 52.40% 44.33% 49.83% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 113,879 111,363 109,944 112,375 109,973 107,019 104,306 6.00%
NOSH 75,919 75,757 75,823 75,929 75,843 75,900 76,136 -0.18%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.83% 4.71% 5.32% 4.71% 4.44% 3.43% 3.05% -
ROE 7.16% 8.51% 9.75% 8.06% 7.90% 6.41% 5.85% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 286.05 273.88 273.68 262.37 266.88 276.50 276.59 2.25%
EPS 10.74 12.51 14.14 11.93 11.45 9.04 8.02 21.38%
DPS 0.00 6.00 6.00 6.00 6.00 4.00 4.00 -
NAPS 1.50 1.47 1.45 1.48 1.45 1.41 1.37 6.20%
Adjusted Per Share Value based on latest NOSH - 75,929
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 61.84 59.08 59.09 56.73 57.64 59.76 59.97 2.05%
EPS 2.32 2.70 3.05 2.58 2.47 1.95 1.74 21.03%
DPS 0.00 1.30 1.30 1.30 1.30 0.87 0.87 -
NAPS 0.3243 0.3171 0.3131 0.32 0.3132 0.3047 0.297 6.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.33 0.40 0.44 0.40 0.41 0.51 0.52 -
P/RPS 0.12 0.15 0.16 0.15 0.15 0.18 0.19 -26.28%
P/EPS 3.07 3.20 3.11 3.35 3.58 5.64 6.48 -39.08%
EY 32.55 31.28 32.13 29.82 27.93 17.73 15.42 64.18%
DY 0.00 15.00 13.64 15.00 14.63 7.84 7.69 -
P/NAPS 0.22 0.27 0.30 0.27 0.28 0.36 0.38 -30.42%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 13/02/09 19/11/08 28/08/08 21/05/08 25/02/08 29/11/07 23/08/07 -
Price 0.35 0.34 0.35 0.52 0.40 0.45 0.50 -
P/RPS 0.12 0.12 0.13 0.20 0.15 0.16 0.18 -23.59%
P/EPS 3.26 2.72 2.48 4.36 3.49 4.98 6.24 -35.00%
EY 30.69 36.80 40.39 22.94 28.63 20.09 16.04 53.81%
DY 0.00 17.65 17.14 11.54 15.00 8.89 8.00 -
P/NAPS 0.23 0.23 0.24 0.35 0.28 0.32 0.36 -25.71%

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