[SCIPACK] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -5.77%
YoY- 0.09%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 202,488 201,387 140,681 126,986 115,872 100,981 89,454 14.57%
PBT 7,829 884 7,565 9,336 11,167 8,347 8,636 -1.62%
Tax -987 -1,927 -1,606 -832 -2,671 -1,191 -4 150.33%
NP 6,842 -1,043 5,959 8,504 8,496 7,156 8,632 -3.79%
-
NP to SH 6,582 -1,149 5,959 8,504 8,496 7,156 8,632 -4.41%
-
Tax Rate 12.61% 217.99% 21.23% 8.91% 23.92% 14.27% 0.05% -
Total Cost 195,646 202,430 134,722 118,482 107,376 93,825 80,822 15.86%
-
Net Worth 75,990 97,742 100,133 97,003 55,885 51,080 84,334 -1.72%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 1,519 - 3,414 3,033 1,683 - 856 10.02%
Div Payout % 23.08% - 57.31% 35.67% 19.82% - 9.92% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 75,990 97,742 100,133 97,003 55,885 51,080 84,334 -1.72%
NOSH 75,990 75,769 75,858 75,196 55,885 51,080 56,600 5.03%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.38% -0.52% 4.24% 6.70% 7.33% 7.09% 9.65% -
ROE 8.66% -1.18% 5.95% 8.77% 15.20% 14.01% 10.24% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 266.46 265.79 185.45 168.87 207.34 197.69 158.05 9.09%
EPS 8.66 -1.52 7.86 11.31 15.20 14.01 15.25 -8.99%
DPS 2.00 0.00 4.50 4.03 3.01 0.00 1.51 4.79%
NAPS 1.00 1.29 1.32 1.29 1.00 1.00 1.49 -6.42%
Adjusted Per Share Value based on latest NOSH - 75,196
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 58.03 57.72 40.32 36.39 33.21 28.94 25.64 14.57%
EPS 1.89 -0.33 1.71 2.44 2.43 2.05 2.47 -4.36%
DPS 0.44 0.00 0.98 0.87 0.48 0.00 0.25 9.87%
NAPS 0.2178 0.2801 0.287 0.278 0.1602 0.1464 0.2417 -1.71%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.30 0.32 0.67 0.78 0.79 0.71 1.03 -
P/RPS 0.11 0.12 0.36 0.46 0.38 0.36 0.65 -25.61%
P/EPS 3.46 -21.10 8.53 6.90 5.20 5.07 6.75 -10.53%
EY 28.87 -4.74 11.72 14.50 19.24 19.73 14.81 11.76%
DY 6.67 0.00 6.72 5.17 3.81 0.00 1.47 28.65%
P/NAPS 0.30 0.25 0.51 0.60 0.79 0.71 0.69 -12.95%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 24/11/05 26/11/04 19/11/03 21/11/02 21/11/01 10/11/00 -
Price 0.35 0.29 0.63 0.76 0.79 0.82 0.91 -
P/RPS 0.13 0.11 0.34 0.45 0.38 0.41 0.58 -22.05%
P/EPS 4.04 -19.12 8.02 6.72 5.20 5.85 5.97 -6.29%
EY 24.75 -5.23 12.47 14.88 19.24 17.08 16.76 6.70%
DY 5.71 0.00 7.14 5.31 3.81 0.00 1.66 22.85%
P/NAPS 0.35 0.22 0.48 0.59 0.79 0.82 0.61 -8.83%

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