[SCIPACK] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 31.84%
YoY- 52.45%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 127,548 129,657 128,608 127,644 119,001 119,010 112,762 8.53%
PBT 11,501 10,657 11,816 11,800 10,223 11,840 10,062 9.29%
Tax -1,771 -1,390 -1,736 -1,348 -2,295 -3,342 -2,178 -12.84%
NP 9,730 9,266 10,080 10,452 7,928 8,497 7,884 15.01%
-
NP to SH 9,730 9,266 10,080 10,452 7,928 8,497 7,884 15.01%
-
Tax Rate 15.40% 13.04% 14.69% 11.42% 22.45% 28.23% 21.65% -
Total Cost 117,818 120,390 118,528 117,192 111,073 110,513 104,878 8.04%
-
Net Worth 100,006 96,924 94,782 94,814 92,560 94,869 93,245 4.76%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,007 4,007 6,017 8,958 1,682 - - -
Div Payout % 30.91% 43.24% 59.70% 85.71% 21.23% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 100,006 96,924 94,782 94,814 92,560 94,869 93,245 4.76%
NOSH 75,193 75,135 75,223 74,657 56,097 55,805 55,835 21.88%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.63% 7.15% 7.84% 8.19% 6.66% 7.14% 6.99% -
ROE 9.73% 9.56% 10.63% 11.02% 8.57% 8.96% 8.46% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 169.63 172.57 170.97 170.97 212.13 213.26 201.95 -10.94%
EPS 12.94 12.33 13.40 14.00 10.65 15.23 14.12 -5.63%
DPS 4.00 5.33 8.00 12.00 3.00 0.00 0.00 -
NAPS 1.33 1.29 1.26 1.27 1.65 1.70 1.67 -14.04%
Adjusted Per Share Value based on latest NOSH - 74,657
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 36.32 36.92 36.62 36.35 33.89 33.89 32.11 8.53%
EPS 2.77 2.64 2.87 2.98 2.26 2.42 2.25 14.82%
DPS 0.86 1.14 1.71 2.55 0.48 0.00 0.00 -
NAPS 0.2848 0.276 0.2699 0.27 0.2636 0.2702 0.2655 4.77%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.77 0.78 0.69 0.60 0.60 0.79 0.90 -
P/RPS 0.45 0.45 0.40 0.35 0.28 0.37 0.45 0.00%
P/EPS 5.95 6.32 5.15 4.29 4.25 5.19 6.37 -4.43%
EY 16.81 15.81 19.42 23.33 23.55 19.27 15.69 4.69%
DY 5.19 6.84 11.59 20.00 5.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.55 0.47 0.36 0.46 0.54 4.86%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/11/03 07/08/03 16/05/03 19/02/03 21/11/02 08/08/02 -
Price 0.79 0.76 0.79 0.64 0.63 0.79 0.90 -
P/RPS 0.47 0.44 0.46 0.37 0.30 0.37 0.45 2.93%
P/EPS 6.11 6.16 5.90 4.57 4.46 5.19 6.37 -2.73%
EY 16.38 16.23 16.96 21.88 22.43 19.27 15.69 2.90%
DY 5.06 7.02 10.13 18.75 4.76 0.00 0.00 -
P/NAPS 0.59 0.59 0.63 0.50 0.38 0.46 0.54 6.06%

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