[SCIPACK] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -31.6%
YoY- -70.2%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 202,409 209,973 198,051 160,677 127,548 119,001 105,232 11.51%
PBT 9,199 7,177 3,350 4,461 11,501 10,223 9,180 0.03%
Tax -217 -1,478 -1,131 -1,561 -1,771 -2,295 -830 -20.02%
NP 8,982 5,699 2,219 2,900 9,730 7,928 8,350 1.22%
-
NP to SH 8,685 5,428 2,057 2,900 9,730 7,928 8,350 0.65%
-
Tax Rate 2.36% 20.59% 33.76% 34.99% 15.40% 22.45% 9.04% -
Total Cost 193,427 204,274 195,832 157,777 117,818 111,073 96,882 12.20%
-
Net Worth 110,080 104,764 100,990 99,947 100,006 92,560 89,066 3.59%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 4,555 3,036 1,518 3,407 3,007 1,682 1,669 18.20%
Div Payout % 52.45% 55.94% 73.83% 117.49% 30.91% 21.23% 20.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 110,080 104,764 100,990 99,947 100,006 92,560 89,066 3.59%
NOSH 75,917 75,916 75,932 75,718 75,193 56,097 55,666 5.30%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 4.44% 2.71% 1.12% 1.80% 7.63% 6.66% 7.93% -
ROE 7.89% 5.18% 2.04% 2.90% 9.73% 8.57% 9.38% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 266.62 276.59 260.82 212.20 169.63 212.13 189.04 5.89%
EPS 11.44 7.15 2.71 3.83 12.94 10.65 15.00 -4.41%
DPS 6.00 4.00 2.00 4.50 4.00 3.00 3.00 12.24%
NAPS 1.45 1.38 1.33 1.32 1.33 1.65 1.60 -1.62%
Adjusted Per Share Value based on latest NOSH - 75,405
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 57.64 59.79 56.40 45.75 36.32 33.89 29.97 11.51%
EPS 2.47 1.55 0.59 0.83 2.77 2.26 2.38 0.62%
DPS 1.30 0.86 0.43 0.97 0.86 0.48 0.48 18.05%
NAPS 0.3135 0.2983 0.2876 0.2846 0.2848 0.2636 0.2536 3.59%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.41 0.35 0.29 0.63 0.77 0.60 0.90 -
P/RPS 0.15 0.13 0.11 0.30 0.45 0.28 0.48 -17.61%
P/EPS 3.58 4.90 10.71 16.45 5.95 4.25 6.00 -8.24%
EY 27.90 20.43 9.34 6.08 16.81 23.55 16.67 8.95%
DY 14.63 11.43 6.90 7.14 5.19 5.00 3.33 27.96%
P/NAPS 0.28 0.25 0.22 0.48 0.58 0.36 0.56 -10.90%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 27/02/07 24/02/06 25/02/05 27/02/04 19/02/03 21/02/02 -
Price 0.40 0.41 0.30 0.58 0.79 0.63 0.89 -
P/RPS 0.15 0.15 0.12 0.27 0.47 0.30 0.47 -17.32%
P/EPS 3.50 5.73 11.07 15.14 6.11 4.46 5.93 -8.40%
EY 28.60 17.44 9.03 6.60 16.38 22.43 16.85 9.21%
DY 15.00 9.76 6.67 7.76 5.06 4.76 3.37 28.24%
P/NAPS 0.28 0.30 0.23 0.44 0.59 0.38 0.56 -10.90%

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