[SCIPACK] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
08-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -0.99%
YoY- 25.53%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 123,663 119,001 115,872 110,365 108,181 105,232 100,981 14.47%
PBT 10,958 10,223 11,167 9,979 9,583 9,181 8,347 19.91%
Tax -2,133 -2,297 -2,671 -1,360 -878 -830 -1,191 47.52%
NP 8,825 7,926 8,496 8,619 8,705 8,351 7,156 15.01%
-
NP to SH 8,825 7,926 8,496 8,619 8,705 8,351 7,156 15.01%
-
Tax Rate 19.47% 22.47% 23.92% 13.63% 9.16% 9.04% 14.27% -
Total Cost 114,838 111,075 107,376 101,746 99,476 96,881 93,825 14.43%
-
Net Worth 94,814 57,200 55,885 56,120 55,649 53,075 51,080 51.09%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 1,683 1,683 1,683 1,683 - - - -
Div Payout % 19.08% 21.24% 19.82% 19.53% - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 94,814 57,200 55,885 56,120 55,649 53,075 51,080 51.09%
NOSH 74,657 57,200 55,885 56,120 55,649 53,075 51,080 28.81%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 7.14% 6.66% 7.33% 7.81% 8.05% 7.94% 7.09% -
ROE 9.31% 13.86% 15.20% 15.36% 15.64% 15.73% 14.01% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 165.64 208.04 207.34 196.66 194.40 198.27 197.69 -11.13%
EPS 11.82 13.86 15.20 15.36 15.64 15.73 14.01 -10.72%
DPS 2.26 2.94 3.01 3.00 0.00 0.00 0.00 -
NAPS 1.27 1.00 1.00 1.00 1.00 1.00 1.00 17.29%
Adjusted Per Share Value based on latest NOSH - 56,120
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 35.21 33.89 33.00 31.43 30.81 29.97 28.76 14.45%
EPS 2.51 2.26 2.42 2.45 2.48 2.38 2.04 14.83%
DPS 0.48 0.48 0.48 0.48 0.00 0.00 0.00 -
NAPS 0.27 0.1629 0.1591 0.1598 0.1585 0.1511 0.1455 51.06%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.60 0.60 0.79 0.90 0.89 0.90 0.71 -
P/RPS 0.36 0.29 0.38 0.46 0.46 0.45 0.36 0.00%
P/EPS 5.08 4.33 5.20 5.86 5.69 5.72 5.07 0.13%
EY 19.70 23.09 19.24 17.06 17.58 17.48 19.73 -0.10%
DY 3.76 4.91 3.81 3.33 0.00 0.00 0.00 -
P/NAPS 0.47 0.60 0.79 0.90 0.89 0.90 0.71 -24.06%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 16/05/03 19/02/03 21/11/02 08/08/02 23/05/02 21/02/02 21/11/01 -
Price 0.64 0.63 0.79 0.90 0.89 0.89 0.82 -
P/RPS 0.39 0.30 0.38 0.46 0.46 0.45 0.41 -3.28%
P/EPS 5.41 4.55 5.20 5.86 5.69 5.66 5.85 -5.08%
EY 18.47 21.99 19.24 17.06 17.58 17.68 17.08 5.35%
DY 3.52 4.67 3.81 3.33 0.00 0.00 0.00 -
P/NAPS 0.50 0.63 0.79 0.90 0.89 0.89 0.82 -28.11%

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