[SCIPACK] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
28-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 114.44%
YoY- 146.12%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 139,335 140,861 120,860 113,391 106,482 101,378 100,763 5.54%
PBT 15,987 12,512 12,062 13,073 5,034 2,633 2,286 38.24%
Tax -4,163 -2,506 -2,628 -2,021 -481 -146 -526 41.12%
NP 11,824 10,006 9,434 11,052 4,553 2,487 1,760 37.32%
-
NP to SH 11,490 9,621 9,206 10,795 4,386 2,350 1,673 37.82%
-
Tax Rate 26.04% 20.03% 21.79% 15.46% 9.56% 5.55% 23.01% -
Total Cost 127,511 130,855 111,426 102,339 101,929 98,891 99,003 4.30%
-
Net Worth 147,000 135,623 125,195 119,944 110,029 103,854 76,022 11.60%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 7,125 4,870 4,498 3,036 - - - -
Div Payout % 62.01% 50.62% 48.86% 28.13% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 147,000 135,623 125,195 119,944 110,029 103,854 76,022 11.60%
NOSH 75,000 74,929 74,967 75,914 75,882 75,806 76,022 -0.22%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.49% 7.10% 7.81% 9.75% 4.28% 2.45% 1.75% -
ROE 7.82% 7.09% 7.35% 9.00% 3.99% 2.26% 2.20% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 185.78 187.99 161.22 149.37 140.33 133.73 132.54 5.78%
EPS 15.32 12.84 12.28 14.22 5.78 3.10 2.20 38.14%
DPS 9.50 6.50 6.00 4.00 0.00 0.00 0.00 -
NAPS 1.96 1.81 1.67 1.58 1.45 1.37 1.00 11.85%
Adjusted Per Share Value based on latest NOSH - 75,889
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 39.93 40.37 34.64 32.50 30.52 29.06 28.88 5.54%
EPS 3.29 2.76 2.64 3.09 1.26 0.67 0.48 37.78%
DPS 2.04 1.40 1.29 0.87 0.00 0.00 0.00 -
NAPS 0.4213 0.3887 0.3588 0.3438 0.3153 0.2977 0.2179 11.60%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.05 1.74 2.11 0.48 0.44 0.52 0.35 -
P/RPS 1.10 0.93 1.31 0.32 0.31 0.39 0.26 27.14%
P/EPS 13.38 13.55 17.18 3.38 7.61 16.77 15.90 -2.83%
EY 7.47 7.38 5.82 29.63 13.14 5.96 6.29 2.90%
DY 4.63 3.74 2.84 8.33 0.00 0.00 0.00 -
P/NAPS 1.05 0.96 1.26 0.30 0.30 0.38 0.35 20.07%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 26/07/12 28/07/11 28/07/10 28/07/09 28/08/08 23/08/07 24/08/06 -
Price 2.11 1.93 2.22 0.93 0.35 0.50 0.30 -
P/RPS 1.14 1.03 1.38 0.62 0.25 0.37 0.23 30.54%
P/EPS 13.77 15.03 18.08 6.54 6.06 16.13 13.63 0.17%
EY 7.26 6.65 5.53 15.29 16.51 6.20 7.34 -0.18%
DY 4.50 3.37 2.70 4.30 0.00 0.00 0.00 -
P/NAPS 1.08 1.07 1.33 0.59 0.24 0.36 0.30 23.77%

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