[SCIPACK] QoQ TTM 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- 14.42%
YoY- 22.76%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 140,681 128,909 126,842 127,548 126,986 126,924 123,663 8.95%
PBT 7,565 8,725 10,034 11,501 9,336 11,100 10,958 -21.83%
Tax -1,606 -1,607 -1,688 -1,771 -832 -2,075 -2,133 -17.19%
NP 5,959 7,118 8,346 9,730 8,504 9,025 8,825 -22.97%
-
NP to SH 5,959 7,118 8,346 9,730 8,504 9,025 8,825 -22.97%
-
Tax Rate 21.23% 18.42% 16.82% 15.40% 8.91% 18.69% 19.47% -
Total Cost 134,722 121,791 118,496 117,818 118,482 117,899 114,838 11.20%
-
Net Worth 100,133 99,410 101,034 100,200 97,003 95,563 94,814 3.69%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 3,414 3,414 3,033 3,033 3,033 3,033 1,683 60.03%
Div Payout % 57.31% 47.98% 36.35% 31.18% 35.67% 33.61% 19.08% -
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 100,133 99,410 101,034 100,200 97,003 95,563 94,814 3.69%
NOSH 75,858 75,886 75,398 75,338 75,196 75,843 74,657 1.06%
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 4.24% 5.52% 6.58% 7.63% 6.70% 7.11% 7.14% -
ROE 5.95% 7.16% 8.26% 9.71% 8.77% 9.44% 9.31% -
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 185.45 169.87 168.23 169.30 168.87 167.35 165.64 7.79%
EPS 7.86 9.38 11.07 12.92 11.31 11.90 11.82 -23.75%
DPS 4.50 4.50 4.00 4.00 4.03 4.00 2.26 58.07%
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 40.06 36.71 36.12 36.32 36.16 36.14 35.21 8.95%
EPS 1.70 2.03 2.38 2.77 2.42 2.57 2.51 -22.82%
DPS 0.97 0.97 0.86 0.86 0.86 0.86 0.48 59.63%
NAPS 0.2851 0.2831 0.2877 0.2853 0.2762 0.2721 0.27 3.68%
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 0.36 0.41 0.48 0.45 0.46 0.41 0.36 0.00%
P/EPS 8.53 7.36 7.32 5.96 6.90 5.80 5.08 41.13%
EY 11.72 13.59 13.67 16.77 14.50 17.25 19.70 -29.19%
DY 6.72 6.52 4.94 5.19 5.17 5.80 3.76 47.11%
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 0.34 0.38 0.42 0.47 0.45 0.47 0.39 -8.71%
P/EPS 8.02 6.82 6.41 6.12 6.72 6.64 5.41 29.91%
EY 12.47 14.66 15.59 16.35 14.88 15.06 18.47 -22.98%
DY 7.14 7.03 5.63 5.06 5.31 5.06 3.52 60.03%
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