[SCIPACK] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -12.64%
YoY- 40.47%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 241,720 226,782 212,964 202,756 201,526 200,392 131,330 10.69%
PBT 24,124 26,146 10,068 5,266 4,572 -4,172 6,264 25.18%
Tax -5,256 -4,042 -962 -292 -1,052 -1,728 -1,408 24.53%
NP 18,868 22,104 9,106 4,974 3,520 -5,900 4,856 25.37%
-
NP to SH 18,412 21,590 8,772 4,700 3,346 -5,978 4,856 24.86%
-
Tax Rate 21.79% 15.46% 9.56% 5.55% 23.01% - 22.48% -
Total Cost 222,852 204,678 203,858 197,782 198,006 206,292 126,474 9.89%
-
Net Worth 125,195 119,944 110,029 103,854 76,022 95,587 99,396 3.91%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 8,996 6,073 - - - - 6,828 4.70%
Div Payout % 48.86% 28.13% - - - - 140.62% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 125,195 119,944 110,029 103,854 76,022 95,587 99,396 3.91%
NOSH 74,967 75,914 75,882 75,806 76,022 75,862 75,874 -0.20%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 7.81% 9.75% 4.28% 2.45% 1.75% -2.94% 3.70% -
ROE 14.71% 18.00% 7.97% 4.53% 4.40% -6.25% 4.89% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 322.43 298.73 280.65 267.47 265.09 264.15 173.09 10.91%
EPS 24.56 28.44 11.56 6.20 4.40 -7.88 6.40 25.11%
DPS 12.00 8.00 0.00 0.00 0.00 0.00 9.00 4.90%
NAPS 1.67 1.58 1.45 1.37 1.00 1.26 1.31 4.12%
Adjusted Per Share Value based on latest NOSH - 76,136
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 69.28 65.00 61.04 58.11 57.76 57.43 37.64 10.69%
EPS 5.28 6.19 2.51 1.35 0.96 -1.71 1.39 24.89%
DPS 2.58 1.74 0.00 0.00 0.00 0.00 1.96 4.68%
NAPS 0.3588 0.3438 0.3153 0.2977 0.2179 0.274 0.2849 3.91%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.11 0.48 0.44 0.52 0.35 0.45 0.69 -
P/RPS 0.65 0.16 0.16 0.19 0.13 0.17 0.40 8.42%
P/EPS 8.59 1.69 3.81 8.39 7.95 -5.71 10.78 -3.71%
EY 11.64 59.25 26.27 11.92 12.58 -17.51 9.28 3.84%
DY 5.69 16.67 0.00 0.00 0.00 0.00 13.04 -12.90%
P/NAPS 1.26 0.30 0.30 0.38 0.35 0.36 0.53 15.51%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 28/07/10 28/07/09 28/08/08 23/08/07 24/08/06 26/08/05 26/08/04 -
Price 2.22 0.93 0.35 0.50 0.30 0.40 0.64 -
P/RPS 0.69 0.31 0.12 0.19 0.11 0.15 0.37 10.93%
P/EPS 9.04 3.27 3.03 8.06 6.82 -5.08 10.00 -1.66%
EY 11.06 30.58 33.03 12.40 14.67 -19.70 10.00 1.69%
DY 5.41 8.60 0.00 0.00 0.00 0.00 14.06 -14.70%
P/NAPS 1.33 0.59 0.24 0.36 0.30 0.32 0.49 18.09%

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