[SCIPACK] QoQ TTM 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- 11.34%
YoY- 1.38%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 127,548 126,986 126,924 123,663 119,001 115,872 110,365 10.09%
PBT 11,501 9,336 11,100 10,958 10,223 11,167 9,979 9.89%
Tax -1,771 -832 -2,075 -2,133 -2,297 -2,671 -1,360 19.19%
NP 9,730 8,504 9,025 8,825 7,926 8,496 8,619 8.39%
-
NP to SH 9,730 8,504 9,025 8,825 7,926 8,496 8,619 8.39%
-
Tax Rate 15.40% 8.91% 18.69% 19.47% 22.47% 23.92% 13.63% -
Total Cost 117,818 118,482 117,899 114,838 111,075 107,376 101,746 10.24%
-
Net Worth 100,200 97,003 95,563 94,814 57,200 55,885 56,120 47.01%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,033 3,033 3,033 1,683 1,683 1,683 1,683 47.93%
Div Payout % 31.18% 35.67% 33.61% 19.08% 21.24% 19.82% 19.53% -
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 100,200 97,003 95,563 94,814 57,200 55,885 56,120 47.01%
NOSH 75,338 75,196 75,843 74,657 57,200 55,885 56,120 21.62%
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% 6.70% 7.11% 7.14% 6.66% 7.33% 7.81% -
ROE 9.71% 8.77% 9.44% 9.31% 13.86% 15.20% 15.36% -
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 169.30 168.87 167.35 165.64 208.04 207.34 196.66 -9.47%
EPS 12.92 11.31 11.90 11.82 13.86 15.20 15.36 -10.86%
DPS 4.00 4.03 4.00 2.26 2.94 3.01 3.00 21.07%
NAPS 1.33 1.29 1.26 1.27 1.00 1.00 1.00 20.87%
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 36.16 36.14 35.21 33.89 33.00 31.43 10.09%
EPS 2.77 2.42 2.57 2.51 2.26 2.42 2.45 8.50%
DPS 0.86 0.86 0.86 0.48 0.48 0.48 0.48 47.35%
NAPS 0.2853 0.2762 0.2721 0.27 0.1629 0.1591 0.1598 47.01%
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 0.46 0.41 0.36 0.29 0.38 0.46 -1.45%
P/EPS 5.96 6.90 5.80 5.08 4.33 5.20 5.86 1.13%
EY 16.77 14.50 17.25 19.70 23.09 19.24 17.06 -1.13%
DY 5.19 5.17 5.80 3.76 4.91 3.81 3.33 34.31%
P/NAPS 0.58 0.60 0.55 0.47 0.60 0.79 0.90 -25.33%
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 0.45 0.47 0.39 0.30 0.38 0.46 1.44%
P/EPS 6.12 6.72 6.64 5.41 4.55 5.20 5.86 2.92%
EY 16.35 14.88 15.06 18.47 21.99 19.24 17.06 -2.78%
DY 5.06 5.31 5.06 3.52 4.67 3.81 3.33 32.07%
P/NAPS 0.59 0.59 0.63 0.50 0.63 0.79 0.90 -24.47%

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