[SCIPACK] QoQ TTM 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- -2.04%
YoY- -21.68%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 284,229 283,988 287,750 275,732 267,749 246,867 229,257 15.36%
PBT 25,277 23,472 24,276 23,362 23,826 25,237 26,130 -2.18%
Tax -4,521 -4,402 -4,996 -4,992 -5,118 -4,758 -4,564 -0.62%
NP 20,756 19,070 19,280 18,370 18,708 20,479 21,566 -2.51%
-
NP to SH 20,075 18,319 18,601 17,815 18,186 20,086 21,174 -3.48%
-
Tax Rate 17.89% 18.75% 20.58% 21.37% 21.48% 18.85% 17.47% -
Total Cost 263,473 264,918 268,470 257,362 249,041 226,388 207,691 17.13%
-
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 10,052 9,770 9,776 9,027 9,407 11,659 13,192 -16.53%
Div Payout % 50.08% 53.34% 52.56% 50.67% 51.73% 58.05% 62.31% -
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 7.30% 6.72% 6.70% 6.66% 6.99% 8.30% 9.41% -
ROE 27.45% 13.31% 13.72% 13.43% 13.76% 15.40% 16.92% -
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 388.59 377.57 384.05 367.96 354.42 327.45 305.93 17.23%
EPS 27.45 24.36 24.83 23.77 24.07 26.64 28.26 -1.91%
DPS 13.74 13.00 13.00 12.00 12.50 15.50 17.50 -14.85%
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 81.46 81.39 82.47 79.03 76.74 70.75 65.71 15.35%
EPS 5.75 5.25 5.33 5.11 5.21 5.76 6.07 -3.53%
DPS 2.88 2.80 2.80 2.59 2.70 3.34 3.78 -16.53%
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 0.46 0.43 0.45 0.47 0.49 0.61 0.69 -23.62%
P/EPS 6.45 6.69 7.01 7.23 7.27 7.54 7.47 -9.29%
EY 15.51 14.94 14.27 13.82 13.76 13.26 13.39 10.26%
DY 7.76 7.98 7.47 6.98 7.14 7.71 8.29 -4.29%
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 0.51 0.45 0.50 0.50 0.48 0.57 0.73 -21.21%
P/EPS 7.18 7.02 7.77 7.74 7.06 7.06 7.86 -5.83%
EY 13.93 14.24 12.86 12.92 14.16 14.17 12.73 6.17%
DY 6.98 7.60 6.74 6.52 7.35 8.24 7.88 -7.74%
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