[SCIPACK] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 118.53%
YoY- 520.23%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 167,208 160,495 155,416 155,522 151,085 110,375 97,243 9.44%
PBT 20,263 6,866 5,851 4,957 478 4,057 7,993 16.75%
Tax -3,194 -726 -492 -1,097 -1,242 -877 -1,043 20.48%
NP 17,069 6,140 5,359 3,860 -764 3,180 6,950 16.13%
-
NP to SH 16,708 5,886 5,090 3,656 -870 3,180 6,950 15.72%
-
Tax Rate 15.76% 10.57% 8.41% 22.13% 259.83% 21.62% 13.05% -
Total Cost 150,139 154,355 150,057 151,662 151,849 107,195 90,293 8.83%
-
Net Worth 122,975 111,644 106,958 102,398 98,183 99,942 96,924 4.04%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 6,831 - - - - 3,407 3,005 14.65%
Div Payout % 40.89% - - - - 107.14% 43.24% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 122,975 111,644 106,958 102,398 98,183 99,942 96,924 4.04%
NOSH 75,910 75,948 75,856 75,850 76,111 75,714 75,135 0.17%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 10.21% 3.83% 3.45% 2.48% -0.51% 2.88% 7.15% -
ROE 13.59% 5.27% 4.76% 3.57% -0.89% 3.18% 7.17% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 220.27 211.32 204.88 205.04 198.51 145.78 129.42 9.25%
EPS 22.01 7.75 6.71 4.82 -1.15 4.20 9.25 15.52%
DPS 9.00 0.00 0.00 0.00 0.00 4.50 4.00 14.45%
NAPS 1.62 1.47 1.41 1.35 1.29 1.32 1.29 3.86%
Adjusted Per Share Value based on latest NOSH - 75,990
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 47.92 46.00 44.54 44.57 43.30 31.63 27.87 9.44%
EPS 4.79 1.69 1.46 1.05 -0.25 0.91 1.99 15.75%
DPS 1.96 0.00 0.00 0.00 0.00 0.98 0.86 14.70%
NAPS 0.3525 0.32 0.3065 0.2935 0.2814 0.2864 0.2778 4.04%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.11 0.40 0.51 0.30 0.32 0.67 0.78 -
P/RPS 0.50 0.19 0.25 0.15 0.16 0.46 0.60 -2.99%
P/EPS 5.04 5.16 7.60 6.22 -27.99 15.95 8.43 -8.20%
EY 19.83 19.38 13.16 16.07 -3.57 6.27 11.86 8.93%
DY 8.11 0.00 0.00 0.00 0.00 6.72 5.13 7.92%
P/NAPS 0.69 0.27 0.36 0.22 0.25 0.51 0.60 2.35%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 17/11/09 19/11/08 29/11/07 23/11/06 24/11/05 26/11/04 19/11/03 -
Price 1.48 0.34 0.45 0.35 0.29 0.63 0.76 -
P/RPS 0.67 0.16 0.22 0.17 0.15 0.43 0.59 2.13%
P/EPS 6.72 4.39 6.71 7.26 -25.37 15.00 8.22 -3.29%
EY 14.87 22.79 14.91 13.77 -3.94 6.67 12.17 3.39%
DY 6.08 0.00 0.00 0.00 0.00 7.14 5.26 2.44%
P/NAPS 0.91 0.23 0.32 0.26 0.22 0.48 0.59 7.48%

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