[SCIPACK] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 18.57%
YoY- 65.92%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 225,635 222,287 199,217 215,926 200,106 175,375 126,842 10.07%
PBT 27,862 12,795 9,544 8,200 5,226 1,583 10,034 18.54%
Tax -4,638 -1,164 -169 -1,473 -1,131 -1,386 -1,688 18.33%
NP 23,224 11,631 9,375 6,727 4,095 197 8,346 18.58%
-
NP to SH 22,746 11,473 9,056 6,436 3,879 185 8,346 18.17%
-
Tax Rate 16.65% 9.10% 1.77% 17.96% 21.64% 87.56% 16.82% -
Total Cost 202,411 210,656 189,842 209,199 196,011 175,178 118,496 9.32%
-
Net Worth 121,669 118,447 112,375 106,384 75,901 98,561 101,034 3.14%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 14,354 - 4,550 3,042 1,519 3,414 3,033 29.55%
Div Payout % 63.11% - 50.25% 47.27% 39.16% 1,845.88% 36.35% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 121,669 118,447 112,375 106,384 75,901 98,561 101,034 3.14%
NOSH 75,104 75,927 75,929 75,988 75,901 75,816 75,398 -0.06%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.29% 5.23% 4.71% 3.12% 2.05% 0.11% 6.58% -
ROE 18.69% 9.69% 8.06% 6.05% 5.11% 0.19% 8.26% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 300.43 292.76 262.37 284.16 263.64 231.32 168.23 10.14%
EPS 30.29 15.11 11.93 8.47 5.11 0.24 11.07 18.25%
DPS 19.00 0.00 6.00 4.00 2.00 4.50 4.00 29.63%
NAPS 1.62 1.56 1.48 1.40 1.00 1.30 1.34 3.21%
Adjusted Per Share Value based on latest NOSH - 75,988
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 64.25 63.30 56.73 61.49 56.98 49.94 36.12 10.06%
EPS 6.48 3.27 2.58 1.83 1.10 0.05 2.38 18.15%
DPS 4.09 0.00 1.30 0.87 0.43 0.97 0.86 29.66%
NAPS 0.3465 0.3373 0.32 0.3029 0.2161 0.2807 0.2877 3.14%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.41 0.39 0.40 0.41 0.33 0.52 0.81 -
P/RPS 0.80 0.13 0.15 0.14 0.13 0.22 0.48 8.88%
P/EPS 7.96 2.58 3.35 4.84 6.46 213.11 7.32 1.40%
EY 12.57 38.74 29.82 20.66 15.49 0.47 13.67 -1.38%
DY 7.88 0.00 15.00 9.76 6.06 8.65 4.94 8.08%
P/NAPS 1.49 0.25 0.27 0.29 0.33 0.40 0.60 16.36%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 03/05/10 29/05/09 21/05/08 23/05/07 18/05/06 19/05/05 20/05/04 -
Price 2.14 0.52 0.52 0.52 0.35 0.48 0.71 -
P/RPS 0.71 0.18 0.20 0.18 0.13 0.21 0.42 9.14%
P/EPS 7.07 3.44 4.36 6.14 6.85 196.71 6.41 1.64%
EY 14.15 29.06 22.94 16.29 14.60 0.51 15.59 -1.60%
DY 8.88 0.00 11.54 7.69 5.71 9.38 5.63 7.88%
P/NAPS 1.32 0.33 0.35 0.37 0.35 0.37 0.53 16.41%

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