[SCIPACK] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 146.89%
YoY- 193.36%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 275,036 270,680 238,748 223,360 202,872 215,640 191,828 6.18%
PBT 28,776 23,556 25,412 22,528 7,388 6,008 1,916 57.00%
Tax -7,636 -4,172 -4,676 -1,952 -96 -284 -308 70.67%
NP 21,140 19,384 20,736 20,576 7,292 5,724 1,608 53.56%
-
NP to SH 20,412 18,584 20,068 20,136 6,864 5,380 1,348 57.22%
-
Tax Rate 26.54% 17.71% 18.40% 8.66% 1.30% 4.73% 16.08% -
Total Cost 253,896 251,296 218,012 202,784 195,580 209,916 190,220 4.92%
-
Net Worth 142,496 132,635 121,669 118,447 112,375 106,384 75,901 11.05%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 10,444 8,992 10,514 - - - - -
Div Payout % 51.17% 48.39% 52.40% - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 142,496 132,635 121,669 118,447 112,375 106,384 75,901 11.05%
NOSH 74,605 74,935 75,104 75,927 75,929 75,988 75,901 -0.28%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 7.69% 7.16% 8.69% 9.21% 3.59% 2.65% 0.84% -
ROE 14.32% 14.01% 16.49% 17.00% 6.11% 5.06% 1.78% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 368.65 361.22 317.89 294.18 267.19 283.78 252.73 6.48%
EPS 27.36 24.80 26.72 26.52 9.04 7.08 1.76 57.91%
DPS 14.00 12.00 14.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.77 1.62 1.56 1.48 1.40 1.00 11.37%
Adjusted Per Share Value based on latest NOSH - 75,927
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 78.83 77.58 68.43 64.02 58.14 61.80 54.98 6.18%
EPS 5.85 5.33 5.75 5.77 1.97 1.54 0.39 56.97%
DPS 2.99 2.58 3.01 0.00 0.00 0.00 0.00 -
NAPS 0.4084 0.3801 0.3487 0.3395 0.3221 0.3049 0.2175 11.06%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.87 1.72 2.41 0.39 0.40 0.41 0.33 -
P/RPS 0.51 0.48 0.76 0.13 0.15 0.14 0.13 25.55%
P/EPS 6.83 6.94 9.02 1.47 4.42 5.79 18.58 -15.34%
EY 14.63 14.42 11.09 68.00 22.60 17.27 5.38 18.12%
DY 7.49 6.98 5.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.97 1.49 0.25 0.27 0.29 0.33 19.87%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 26/04/12 05/05/11 03/05/10 29/05/09 21/05/08 23/05/07 18/05/06 -
Price 1.88 1.84 2.14 0.52 0.52 0.52 0.35 -
P/RPS 0.51 0.51 0.67 0.18 0.19 0.18 0.14 24.01%
P/EPS 6.87 7.42 8.01 1.96 5.75 7.34 19.71 -16.09%
EY 14.55 13.48 12.49 51.00 17.38 13.62 5.07 19.18%
DY 7.45 6.52 6.54 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.04 1.32 0.33 0.35 0.37 0.35 18.70%

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