[SCIPACK] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -16.28%
YoY- -29.93%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 209,867 202,488 201,387 140,681 126,986 115,872 100,981 12.96%
PBT 8,071 7,829 884 7,565 9,336 11,167 8,347 -0.55%
Tax -872 -987 -1,927 -1,606 -832 -2,671 -1,191 -5.06%
NP 7,199 6,842 -1,043 5,959 8,504 8,496 7,156 0.09%
-
NP to SH 6,862 6,582 -1,149 5,959 8,504 8,496 7,156 -0.69%
-
Tax Rate 10.80% 12.61% 217.99% 21.23% 8.91% 23.92% 14.27% -
Total Cost 202,668 195,646 202,430 134,722 118,482 107,376 93,825 13.68%
-
Net Worth 107,019 75,990 97,742 100,133 97,003 55,885 51,080 13.11%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 3,042 1,519 - 3,414 3,033 1,683 - -
Div Payout % 44.33% 23.08% - 57.31% 35.67% 19.82% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 107,019 75,990 97,742 100,133 97,003 55,885 51,080 13.11%
NOSH 75,900 75,990 75,769 75,858 75,196 55,885 51,080 6.81%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 3.43% 3.38% -0.52% 4.24% 6.70% 7.33% 7.09% -
ROE 6.41% 8.66% -1.18% 5.95% 8.77% 15.20% 14.01% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 276.50 266.46 265.79 185.45 168.87 207.34 197.69 5.74%
EPS 9.04 8.66 -1.52 7.86 11.31 15.20 14.01 -7.03%
DPS 4.00 2.00 0.00 4.50 4.03 3.01 0.00 -
NAPS 1.41 1.00 1.29 1.32 1.29 1.00 1.00 5.89%
Adjusted Per Share Value based on latest NOSH - 75,858
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 60.15 58.03 57.72 40.32 36.39 33.21 28.94 12.96%
EPS 1.97 1.89 -0.33 1.71 2.44 2.43 2.05 -0.66%
DPS 0.87 0.44 0.00 0.98 0.87 0.48 0.00 -
NAPS 0.3067 0.2178 0.2801 0.287 0.278 0.1602 0.1464 13.11%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.51 0.30 0.32 0.67 0.78 0.79 0.71 -
P/RPS 0.18 0.11 0.12 0.36 0.46 0.38 0.36 -10.90%
P/EPS 5.64 3.46 -21.10 8.53 6.90 5.20 5.07 1.79%
EY 17.73 28.87 -4.74 11.72 14.50 19.24 19.73 -1.76%
DY 7.84 6.67 0.00 6.72 5.17 3.81 0.00 -
P/NAPS 0.36 0.30 0.25 0.51 0.60 0.79 0.71 -10.69%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 23/11/06 24/11/05 26/11/04 19/11/03 21/11/02 21/11/01 -
Price 0.45 0.35 0.29 0.63 0.76 0.79 0.82 -
P/RPS 0.16 0.13 0.11 0.34 0.45 0.38 0.41 -14.50%
P/EPS 4.98 4.04 -19.12 8.02 6.72 5.20 5.85 -2.64%
EY 20.09 24.75 -5.23 12.47 14.88 19.24 17.08 2.74%
DY 8.89 5.71 0.00 7.14 5.31 3.81 0.00 -
P/NAPS 0.32 0.35 0.22 0.48 0.59 0.79 0.82 -14.50%

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