[SCIPACK] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -43.8%
YoY- -45.26%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 67,665 71,427 53,817 54,014 54,038 54,759 50,887 4.86%
PBT 5,493 6,297 7,190 1,832 3,218 2,671 2,564 13.53%
Tax -773 -1,367 -1,173 -245 -346 -572 -378 12.65%
NP 4,720 4,930 6,017 1,587 2,872 2,099 2,186 13.68%
-
NP to SH 4,543 4,825 5,913 1,500 2,740 1,983 2,119 13.54%
-
Tax Rate 14.07% 21.71% 16.31% 13.37% 10.75% 21.42% 14.74% -
Total Cost 62,945 66,497 47,800 52,427 51,166 52,660 48,701 4.36%
-
Net Worth 137,643 130,425 122,966 111,363 107,019 75,990 97,742 5.86%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 2,256 2,261 3,795 - - - - -
Div Payout % 49.67% 46.87% 64.18% - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 137,643 130,425 122,966 111,363 107,019 75,990 97,742 5.86%
NOSH 75,215 75,390 75,905 75,757 75,900 75,990 75,769 -0.12%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.98% 6.90% 11.18% 2.94% 5.31% 3.83% 4.30% -
ROE 3.30% 3.70% 4.81% 1.35% 2.56% 2.61% 2.17% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 89.96 94.74 70.90 71.30 71.20 72.06 67.16 4.98%
EPS 6.04 6.40 7.79 1.98 3.61 2.61 2.79 13.73%
DPS 3.00 3.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.73 1.62 1.47 1.41 1.00 1.29 5.99%
Adjusted Per Share Value based on latest NOSH - 75,757
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 19.39 20.47 15.42 15.48 15.49 15.69 14.58 4.86%
EPS 1.30 1.38 1.69 0.43 0.79 0.57 0.61 13.43%
DPS 0.65 0.65 1.09 0.00 0.00 0.00 0.00 -
NAPS 0.3945 0.3738 0.3524 0.3192 0.3067 0.2178 0.2801 5.87%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.63 2.01 1.11 0.40 0.51 0.30 0.32 -
P/RPS 1.81 2.12 1.57 0.56 0.72 0.42 0.48 24.74%
P/EPS 26.99 31.41 14.25 20.20 14.13 11.50 11.44 15.37%
EY 3.71 3.18 7.02 4.95 7.08 8.70 8.74 -13.30%
DY 1.84 1.49 4.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.16 0.69 0.27 0.36 0.30 0.25 23.55%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/10/11 11/11/10 17/11/09 19/11/08 29/11/07 23/11/06 24/11/05 -
Price 1.71 1.88 1.48 0.34 0.45 0.35 0.29 -
P/RPS 1.90 1.98 2.09 0.48 0.63 0.49 0.43 28.08%
P/EPS 28.31 29.37 19.00 17.17 12.47 13.41 10.37 18.21%
EY 3.53 3.40 5.26 5.82 8.02 7.46 9.64 -15.41%
DY 1.75 1.60 3.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.09 0.91 0.23 0.32 0.35 0.22 27.14%

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