[SCIPACK] YoY TTM 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- 30.3%
YoY- 100.19%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 280,695 283,988 246,867 223,878 207,488 209,867 202,488 5.58%
PBT 32,512 23,472 25,237 22,407 10,214 8,071 7,829 26.75%
Tax -7,718 -4,402 -4,758 -3,168 -451 -872 -987 40.84%
NP 24,794 19,070 20,479 19,239 9,763 7,199 6,842 23.91%
-
NP to SH 24,304 18,319 20,086 18,978 9,480 6,862 6,582 24.29%
-
Tax Rate 23.74% 18.75% 18.85% 14.14% 4.42% 10.80% 12.61% -
Total Cost 255,901 264,918 226,388 204,639 197,725 202,668 195,646 4.57%
-
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 13,675 9,770 11,659 6,830 4,550 3,042 1,519 44.18%
Div Payout % 56.27% 53.34% 58.05% 35.99% 48.00% 44.33% 23.08% -
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 8.83% 6.72% 8.30% 8.59% 4.71% 3.43% 3.38% -
ROE 16.16% 13.31% 15.40% 15.43% 8.51% 6.41% 8.66% -
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 246.42 377.57 327.45 294.94 273.88 276.50 266.46 -1.29%
EPS 21.34 24.36 26.64 25.00 12.51 9.04 8.66 16.20%
DPS 12.01 13.00 15.50 9.00 6.00 4.00 2.00 34.78%
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 80.45 81.39 70.75 64.16 59.47 60.15 58.03 5.59%
EPS 6.97 5.25 5.76 5.44 2.72 1.97 1.89 24.27%
DPS 3.92 2.80 3.34 1.96 1.30 0.87 0.44 43.93%
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 0.98 0.43 0.61 0.38 0.15 0.18 0.11 43.93%
P/EPS 11.34 6.69 7.54 4.44 3.20 5.64 3.46 21.85%
EY 8.82 14.94 13.26 22.52 31.28 17.73 28.87 -17.91%
DY 4.96 7.98 7.71 8.11 15.00 7.84 6.67 -4.81%
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 1.06 0.45 0.57 0.50 0.12 0.16 0.13 41.82%
P/EPS 12.28 7.02 7.06 5.92 2.72 4.98 4.04 20.33%
EY 8.14 14.24 14.17 16.89 36.80 20.09 24.75 -16.90%
DY 4.58 7.60 8.24 6.08 17.65 8.89 5.71 -3.60%
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