[SCIPACK] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 2.66%
YoY- 294.2%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 65,657 67,665 71,427 53,817 54,014 54,038 54,759 3.06%
PBT 9,253 5,493 6,297 7,190 1,832 3,218 2,671 22.98%
Tax -2,313 -773 -1,367 -1,173 -245 -346 -572 26.19%
NP 6,940 4,720 4,930 6,017 1,587 2,872 2,099 22.03%
-
NP to SH 6,903 4,543 4,825 5,913 1,500 2,740 1,983 23.08%
-
Tax Rate 25.00% 14.07% 21.71% 16.31% 13.37% 10.75% 21.42% -
Total Cost 58,717 62,945 66,497 47,800 52,427 51,166 52,660 1.82%
-
Net Worth 150,362 137,643 130,425 122,966 111,363 107,019 75,990 12.03%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 3,986 2,256 2,261 3,795 - - - -
Div Payout % 57.76% 49.67% 46.87% 64.18% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 150,362 137,643 130,425 122,966 111,363 107,019 75,990 12.03%
NOSH 113,910 75,215 75,390 75,905 75,757 75,900 75,990 6.97%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.57% 6.98% 6.90% 11.18% 2.94% 5.31% 3.83% -
ROE 4.59% 3.30% 3.70% 4.81% 1.35% 2.56% 2.61% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 57.64 89.96 94.74 70.90 71.30 71.20 72.06 -3.64%
EPS 6.06 6.04 6.40 7.79 1.98 3.61 2.61 15.05%
DPS 3.50 3.00 3.00 5.00 0.00 0.00 0.00 -
NAPS 1.32 1.83 1.73 1.62 1.47 1.41 1.00 4.73%
Adjusted Per Share Value based on latest NOSH - 75,905
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 18.82 19.39 20.47 15.42 15.48 15.49 15.69 3.07%
EPS 1.98 1.30 1.38 1.69 0.43 0.79 0.57 23.04%
DPS 1.14 0.65 0.65 1.09 0.00 0.00 0.00 -
NAPS 0.4309 0.3945 0.3738 0.3524 0.3192 0.3067 0.2178 12.03%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.42 1.63 2.01 1.11 0.40 0.51 0.30 -
P/RPS 4.20 1.81 2.12 1.57 0.56 0.72 0.42 46.72%
P/EPS 39.93 26.99 31.41 14.25 20.20 14.13 11.50 23.03%
EY 2.50 3.71 3.18 7.02 4.95 7.08 8.70 -18.75%
DY 1.45 1.84 1.49 4.50 0.00 0.00 0.00 -
P/NAPS 1.83 0.89 1.16 0.69 0.27 0.36 0.30 35.13%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 25/10/12 21/10/11 11/11/10 17/11/09 19/11/08 29/11/07 23/11/06 -
Price 2.62 1.71 1.88 1.48 0.34 0.45 0.35 -
P/RPS 4.55 1.90 1.98 2.09 0.48 0.63 0.49 44.92%
P/EPS 43.23 28.31 29.37 19.00 17.17 12.47 13.41 21.52%
EY 2.31 3.53 3.40 5.26 5.82 8.02 7.46 -17.73%
DY 1.34 1.75 1.60 3.38 0.00 0.00 0.00 -
P/NAPS 1.98 0.93 1.09 0.91 0.23 0.32 0.35 33.44%

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