[SCIPACK] YoY Annualized Quarter 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- 2.19%
YoY- -7.39%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 361,572 293,544 275,036 270,680 238,748 223,360 202,872 10.10%
PBT 35,560 38,008 28,776 23,556 25,412 22,528 7,388 29.92%
Tax -9,144 -9,560 -7,636 -4,172 -4,676 -1,952 -96 113.62%
NP 26,416 28,448 21,140 19,384 20,736 20,576 7,292 23.91%
-
NP to SH 26,416 28,448 20,412 18,584 20,068 20,136 6,864 25.17%
-
Tax Rate 25.71% 25.15% 26.54% 17.71% 18.40% 8.66% 1.30% -
Total Cost 335,156 265,096 253,896 251,296 218,012 202,784 195,580 9.38%
-
Net Worth 163,961 154,263 142,496 132,635 121,669 118,447 112,375 6.49%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 15,940 18,148 10,444 8,992 10,514 - - -
Div Payout % 60.34% 63.80% 51.17% 48.39% 52.40% - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 163,961 154,263 142,496 132,635 121,669 118,447 112,375 6.49%
NOSH 113,862 113,429 74,605 74,935 75,104 75,927 75,929 6.98%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 7.31% 9.69% 7.69% 7.16% 8.69% 9.21% 3.59% -
ROE 16.11% 18.44% 14.32% 14.01% 16.49% 17.00% 6.11% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 317.55 258.79 368.65 361.22 317.89 294.18 267.19 2.91%
EPS 23.20 25.08 27.36 24.80 26.72 26.52 9.04 17.00%
DPS 14.00 16.00 14.00 12.00 14.00 0.00 0.00 -
NAPS 1.44 1.36 1.91 1.77 1.62 1.56 1.48 -0.45%
Adjusted Per Share Value based on latest NOSH - 74,935
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 102.96 83.59 78.32 77.08 67.99 63.60 57.77 10.10%
EPS 7.52 8.10 5.81 5.29 5.71 5.73 1.95 25.21%
DPS 4.54 5.17 2.97 2.56 2.99 0.00 0.00 -
NAPS 0.4669 0.4393 0.4058 0.3777 0.3465 0.3373 0.32 6.49%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 4.63 2.81 1.87 1.72 2.41 0.39 0.40 -
P/RPS 1.46 1.09 0.51 0.48 0.76 0.13 0.15 46.09%
P/EPS 19.96 11.20 6.83 6.94 9.02 1.47 4.42 28.55%
EY 5.01 8.93 14.63 14.42 11.09 68.00 22.60 -22.19%
DY 3.02 5.69 7.49 6.98 5.81 0.00 0.00 -
P/NAPS 3.22 2.07 0.98 0.97 1.49 0.25 0.27 51.12%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 12/05/14 25/04/13 26/04/12 05/05/11 03/05/10 29/05/09 21/05/08 -
Price 4.50 3.10 1.88 1.84 2.14 0.52 0.52 -
P/RPS 1.42 1.20 0.51 0.51 0.67 0.18 0.19 39.80%
P/EPS 19.40 12.36 6.87 7.42 8.01 1.96 5.75 22.45%
EY 5.16 8.09 14.55 13.48 12.49 51.00 17.38 -18.31%
DY 3.11 5.16 7.45 6.52 6.54 0.00 0.00 -
P/NAPS 3.12 2.28 0.98 1.04 1.32 0.33 0.35 43.97%

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