[SCIPACK] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 27.97%
YoY- 60.0%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 267,749 221,788 217,165 202,409 209,973 198,051 160,677 8.87%
PBT 23,826 27,141 9,010 9,199 7,177 3,350 4,461 32.19%
Tax -5,118 -3,957 -701 -217 -1,478 -1,131 -1,561 21.87%
NP 18,708 23,184 8,309 8,982 5,699 2,219 2,900 36.41%
-
NP to SH 18,186 22,763 8,156 8,685 5,428 2,057 2,900 35.77%
-
Tax Rate 21.48% 14.58% 7.78% 2.36% 20.59% 33.76% 34.99% -
Total Cost 249,041 198,604 208,856 193,427 204,274 195,832 157,777 7.90%
-
Net Worth 131,673 124,988 113,804 110,080 104,764 100,990 99,947 4.69%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 9,405 11,741 - 4,555 3,036 1,518 3,407 18.43%
Div Payout % 51.72% 51.58% - 52.45% 55.94% 73.83% 117.49% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 131,673 124,988 113,804 110,080 104,764 100,990 99,947 4.69%
NOSH 75,242 75,750 75,869 75,917 75,916 75,932 75,718 -0.10%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.99% 10.45% 3.83% 4.44% 2.71% 1.12% 1.80% -
ROE 13.81% 18.21% 7.17% 7.89% 5.18% 2.04% 2.90% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 355.85 292.79 286.23 266.62 276.59 260.82 212.20 8.99%
EPS 24.17 30.05 10.75 11.44 7.15 2.71 3.83 35.92%
DPS 12.50 15.50 0.00 6.00 4.00 2.00 4.50 18.55%
NAPS 1.75 1.65 1.50 1.45 1.38 1.33 1.32 4.80%
Adjusted Per Share Value based on latest NOSH - 75,843
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 76.24 63.16 61.84 57.64 59.79 56.40 45.75 8.88%
EPS 5.18 6.48 2.32 2.47 1.55 0.59 0.83 35.66%
DPS 2.68 3.34 0.00 1.30 0.86 0.43 0.97 18.44%
NAPS 0.375 0.3559 0.3241 0.3135 0.2983 0.2876 0.2846 4.70%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.75 1.53 0.33 0.41 0.35 0.29 0.63 -
P/RPS 0.49 0.52 0.12 0.15 0.13 0.11 0.30 8.51%
P/EPS 7.24 5.09 3.07 3.58 4.90 10.71 16.45 -12.77%
EY 13.81 19.64 32.58 27.90 20.43 9.34 6.08 14.64%
DY 7.14 10.13 0.00 14.63 11.43 6.90 7.14 0.00%
P/NAPS 1.00 0.93 0.22 0.28 0.25 0.22 0.48 13.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 17/02/11 10/02/10 13/02/09 25/02/08 27/02/07 24/02/06 25/02/05 -
Price 1.70 1.99 0.35 0.40 0.41 0.30 0.58 -
P/RPS 0.48 0.68 0.12 0.15 0.15 0.12 0.27 10.05%
P/EPS 7.03 6.62 3.26 3.50 5.73 11.07 15.14 -11.99%
EY 14.22 15.10 30.71 28.60 17.44 9.03 6.60 13.64%
DY 7.35 7.79 0.00 15.00 9.76 6.67 7.76 -0.90%
P/NAPS 0.97 1.21 0.23 0.28 0.30 0.23 0.44 14.07%

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