[SCIPACK] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 36.24%
YoY- 179.1%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 278,752 284,229 267,749 221,788 217,165 202,409 209,973 4.83%
PBT 33,921 25,277 23,826 27,141 9,010 9,199 7,177 29.51%
Tax -8,901 -4,521 -5,118 -3,957 -701 -217 -1,478 34.84%
NP 25,020 20,756 18,708 23,184 8,309 8,982 5,699 27.93%
-
NP to SH 24,641 20,075 18,186 22,763 8,156 8,685 5,428 28.64%
-
Tax Rate 26.24% 17.89% 21.48% 14.58% 7.78% 2.36% 20.59% -
Total Cost 253,732 263,473 249,041 198,604 208,856 193,427 204,274 3.67%
-
Net Worth 150,747 93,698 131,673 124,988 113,804 110,080 104,764 6.24%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 18,701 10,119 9,405 11,741 - 4,555 3,036 35.35%
Div Payout % 75.90% 50.41% 51.72% 51.58% - 52.45% 55.94% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 150,747 93,698 131,673 124,988 113,804 110,080 104,764 6.24%
NOSH 113,344 74,958 75,242 75,750 75,869 75,917 75,916 6.90%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 8.98% 7.30% 6.99% 10.45% 3.83% 4.44% 2.71% -
ROE 16.35% 21.43% 13.81% 18.21% 7.17% 7.89% 5.18% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 245.93 379.18 355.85 292.79 286.23 266.62 276.59 -1.93%
EPS 21.74 17.78 24.17 30.05 10.75 11.44 7.15 20.34%
DPS 16.50 13.50 12.50 15.50 0.00 6.00 4.00 26.61%
NAPS 1.33 1.25 1.75 1.65 1.50 1.45 1.38 -0.61%
Adjusted Per Share Value based on latest NOSH - 75,310
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 79.89 81.46 76.74 63.56 62.24 58.01 60.18 4.83%
EPS 7.06 5.75 5.21 6.52 2.34 2.49 1.56 28.58%
DPS 5.36 2.90 2.70 3.37 0.00 1.31 0.87 35.35%
NAPS 0.432 0.2685 0.3774 0.3582 0.3262 0.3155 0.3003 6.24%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.55 1.77 1.75 1.53 0.33 0.41 0.35 -
P/RPS 1.04 0.47 0.49 0.52 0.12 0.15 0.13 41.37%
P/EPS 11.73 6.61 7.24 5.09 3.07 3.58 4.90 15.64%
EY 8.53 15.13 13.81 19.64 32.58 27.90 20.43 -13.53%
DY 6.47 7.63 7.14 10.13 0.00 14.63 11.43 -9.04%
P/NAPS 1.92 1.42 1.00 0.93 0.22 0.28 0.25 40.41%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 17/02/12 17/02/11 10/02/10 13/02/09 25/02/08 27/02/07 -
Price 2.52 1.97 1.70 1.99 0.35 0.40 0.41 -
P/RPS 1.02 0.52 0.48 0.68 0.12 0.15 0.15 37.60%
P/EPS 11.59 7.36 7.03 6.62 3.26 3.50 5.73 12.44%
EY 8.63 13.59 14.22 15.10 30.71 28.60 17.44 -11.05%
DY 6.55 6.85 7.35 7.79 0.00 15.00 9.76 -6.42%
P/NAPS 1.89 1.58 0.97 1.21 0.23 0.28 0.30 35.86%

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