[SCIPACK] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
13-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 3.92%
YoY- -6.09%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 284,229 267,749 221,788 217,165 202,409 209,973 198,051 6.20%
PBT 25,277 23,826 27,141 9,010 9,199 7,177 3,350 40.02%
Tax -4,521 -5,118 -3,957 -701 -217 -1,478 -1,131 25.96%
NP 20,756 18,708 23,184 8,309 8,982 5,699 2,219 45.13%
-
NP to SH 20,075 18,186 22,763 8,156 8,685 5,428 2,057 46.15%
-
Tax Rate 17.89% 21.48% 14.58% 7.78% 2.36% 20.59% 33.76% -
Total Cost 263,473 249,041 198,604 208,856 193,427 204,274 195,832 5.06%
-
Net Worth 93,698 131,673 124,988 113,804 110,080 104,764 100,990 -1.24%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 10,119 9,405 11,741 - 4,555 3,036 1,518 37.16%
Div Payout % 50.41% 51.72% 51.58% - 52.45% 55.94% 73.83% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 93,698 131,673 124,988 113,804 110,080 104,764 100,990 -1.24%
NOSH 74,958 75,242 75,750 75,869 75,917 75,916 75,932 -0.21%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 7.30% 6.99% 10.45% 3.83% 4.44% 2.71% 1.12% -
ROE 21.43% 13.81% 18.21% 7.17% 7.89% 5.18% 2.04% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 379.18 355.85 292.79 286.23 266.62 276.59 260.82 6.43%
EPS 17.78 24.17 30.05 10.75 11.44 7.15 2.71 36.80%
DPS 13.50 12.50 15.50 0.00 6.00 4.00 2.00 37.45%
NAPS 1.25 1.75 1.65 1.50 1.45 1.38 1.33 -1.02%
Adjusted Per Share Value based on latest NOSH - 75,919
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 81.46 76.74 63.56 62.24 58.01 60.18 56.76 6.20%
EPS 5.75 5.21 6.52 2.34 2.49 1.56 0.59 46.12%
DPS 2.90 2.70 3.37 0.00 1.31 0.87 0.44 36.90%
NAPS 0.2685 0.3774 0.3582 0.3262 0.3155 0.3003 0.2894 -1.24%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.77 1.75 1.53 0.33 0.41 0.35 0.29 -
P/RPS 0.47 0.49 0.52 0.12 0.15 0.13 0.11 27.37%
P/EPS 6.61 7.24 5.09 3.07 3.58 4.90 10.71 -7.72%
EY 15.13 13.81 19.64 32.58 27.90 20.43 9.34 8.36%
DY 7.63 7.14 10.13 0.00 14.63 11.43 6.90 1.68%
P/NAPS 1.42 1.00 0.93 0.22 0.28 0.25 0.22 36.43%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 17/02/12 17/02/11 10/02/10 13/02/09 25/02/08 27/02/07 24/02/06 -
Price 1.97 1.70 1.99 0.35 0.40 0.41 0.30 -
P/RPS 0.52 0.48 0.68 0.12 0.15 0.15 0.12 27.66%
P/EPS 7.36 7.03 6.62 3.26 3.50 5.73 11.07 -6.57%
EY 13.59 14.22 15.10 30.71 28.60 17.44 9.03 7.04%
DY 6.85 7.35 7.79 0.00 15.00 9.76 6.67 0.44%
P/NAPS 1.58 0.97 1.21 0.23 0.28 0.30 0.23 37.85%

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