[SCIPACK] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
18-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 9.59%
YoY- 10.39%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 344,505 310,300 278,752 284,229 267,749 221,788 217,165 7.99%
PBT 31,048 36,374 33,921 25,277 23,826 27,141 9,010 22.88%
Tax -7,312 -8,912 -8,901 -4,521 -5,118 -3,957 -700 47.82%
NP 23,736 27,462 25,020 20,756 18,708 23,184 8,310 19.10%
-
NP to SH 23,736 27,462 24,641 20,075 18,186 22,763 8,155 19.48%
-
Tax Rate 23.55% 24.50% 26.24% 17.89% 21.48% 14.58% 7.77% -
Total Cost 320,769 282,838 253,732 263,473 249,041 198,604 208,855 7.40%
-
Net Worth 113,378 113,707 151,088 73,143 132,204 124,263 113,879 -0.07%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 14,775 17,036 15,098 10,052 9,407 11,726 - -
Div Payout % 62.25% 62.04% 61.27% 50.08% 51.73% 51.51% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 113,378 113,707 151,088 73,143 132,204 124,263 113,879 -0.07%
NOSH 113,378 113,707 113,600 73,143 75,545 75,310 75,919 6.90%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6.89% 8.85% 8.98% 7.30% 6.99% 10.45% 3.83% -
ROE 20.94% 24.15% 16.31% 27.45% 13.76% 18.32% 7.16% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 303.85 272.89 245.38 388.59 354.42 294.50 286.05 1.01%
EPS 20.94 24.15 21.69 27.45 24.07 30.23 10.74 11.76%
DPS 13.00 15.00 13.29 13.74 12.50 15.50 0.00 -
NAPS 1.00 1.00 1.33 1.00 1.75 1.65 1.50 -6.53%
Adjusted Per Share Value based on latest NOSH - 73,143
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 98.10 88.36 79.38 80.94 76.24 63.16 61.84 7.99%
EPS 6.76 7.82 7.02 5.72 5.18 6.48 2.32 19.50%
DPS 4.21 4.85 4.30 2.86 2.68 3.34 0.00 -
NAPS 0.3229 0.3238 0.4302 0.2083 0.3765 0.3539 0.3243 -0.07%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 4.26 4.15 2.55 1.77 1.75 1.53 0.33 -
P/RPS 1.40 1.52 1.04 0.46 0.49 0.52 0.12 50.57%
P/EPS 20.35 17.18 11.76 6.45 7.27 5.06 3.07 37.03%
EY 4.91 5.82 8.51 15.51 13.76 19.76 32.55 -27.02%
DY 3.05 3.61 5.21 7.76 7.14 10.13 0.00 -
P/NAPS 4.26 4.15 1.92 1.77 1.00 0.93 0.22 63.83%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 11/02/15 11/03/14 21/02/13 17/02/12 17/02/11 10/02/10 13/02/09 -
Price 4.63 4.30 2.52 1.97 1.70 1.99 0.35 -
P/RPS 1.52 1.58 1.03 0.51 0.48 0.68 0.12 52.64%
P/EPS 22.12 17.80 11.62 7.18 7.06 6.58 3.26 37.57%
EY 4.52 5.62 8.61 13.93 14.16 15.19 30.69 -27.31%
DY 2.81 3.49 5.27 6.98 7.35 7.79 0.00 -
P/NAPS 4.63 4.30 1.89 1.97 0.97 1.21 0.23 64.89%

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