[SCIPACK] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 40.0%
YoY- 22.73%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 110,375 65,665 31,205 127,548 97,243 64,304 31,911 128.19%
PBT 4,057 3,132 1,483 11,501 7,993 5,908 2,950 23.59%
Tax -877 -704 -254 -1,771 -1,043 -868 -337 88.86%
NP 3,180 2,428 1,229 9,730 6,950 5,040 2,613 13.94%
-
NP to SH 3,180 2,428 1,229 9,730 6,950 5,040 2,613 13.94%
-
Tax Rate 21.62% 22.48% 17.13% 15.40% 13.05% 14.69% 11.42% -
Total Cost 107,195 63,237 29,976 117,818 90,293 59,264 29,298 136.88%
-
Net Worth 99,942 99,396 101,034 100,006 96,924 94,782 94,814 3.56%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 3,407 3,414 - 3,007 3,005 3,008 2,239 32.19%
Div Payout % 107.14% 140.62% - 30.91% 43.24% 59.70% 85.71% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 99,942 99,396 101,034 100,006 96,924 94,782 94,814 3.56%
NOSH 75,714 75,874 75,398 75,193 75,135 75,223 74,657 0.93%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.88% 3.70% 3.94% 7.63% 7.15% 7.84% 8.19% -
ROE 3.18% 2.44% 1.22% 9.73% 7.17% 5.32% 2.76% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 145.78 86.54 41.39 169.63 129.42 85.48 42.74 126.08%
EPS 4.20 3.20 1.63 12.94 9.25 6.70 3.50 12.88%
DPS 4.50 4.50 0.00 4.00 4.00 4.00 3.00 30.94%
NAPS 1.32 1.31 1.34 1.33 1.29 1.26 1.27 2.60%
Adjusted Per Share Value based on latest NOSH - 75,338
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 31.63 18.82 8.94 36.56 27.87 18.43 9.15 128.10%
EPS 0.91 0.70 0.35 2.79 1.99 1.44 0.75 13.71%
DPS 0.98 0.98 0.00 0.86 0.86 0.86 0.64 32.74%
NAPS 0.2864 0.2849 0.2896 0.2866 0.2778 0.2716 0.2717 3.56%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.67 0.69 0.81 0.77 0.78 0.69 0.60 -
P/RPS 0.46 0.80 1.96 0.45 0.60 0.81 1.40 -52.28%
P/EPS 15.95 21.56 49.69 5.95 8.43 10.30 17.14 -4.67%
EY 6.27 4.64 2.01 16.81 11.86 9.71 5.83 4.95%
DY 6.72 6.52 0.00 5.19 5.13 5.80 5.00 21.72%
P/NAPS 0.51 0.53 0.60 0.58 0.60 0.55 0.47 5.58%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 26/08/04 20/05/04 27/02/04 19/11/03 07/08/03 16/05/03 -
Price 0.63 0.64 0.71 0.79 0.76 0.79 0.64 -
P/RPS 0.43 0.74 1.72 0.47 0.59 0.92 1.50 -56.42%
P/EPS 15.00 20.00 43.56 6.11 8.22 11.79 18.29 -12.35%
EY 6.67 5.00 2.30 16.38 12.17 8.48 5.47 14.09%
DY 7.14 7.03 0.00 5.06 5.26 5.06 4.69 32.23%
P/NAPS 0.48 0.49 0.53 0.59 0.59 0.63 0.50 -2.67%

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