[SCIPACK] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
19-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -6.71%
YoY- -5.09%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 198,052 160,677 127,548 119,001 105,232 91,060 40,435 -1.67%
PBT 3,351 4,462 11,501 10,223 9,181 9,004 3,449 0.03%
Tax -1,132 -1,562 -1,771 -2,297 -830 -1,156 628 -
NP 2,219 2,900 9,730 7,926 8,351 7,848 4,077 0.64%
-
NP to SH 2,056 2,900 9,730 7,926 8,351 7,848 4,077 0.73%
-
Tax Rate 33.78% 35.01% 15.40% 22.47% 9.04% 12.84% -18.21% -
Total Cost 195,833 157,777 117,818 111,075 96,881 83,212 36,358 -1.77%
-
Net Worth 75,954 99,535 100,200 57,200 53,075 86,728 70,804 -0.07%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 1,519 3,414 3,033 1,683 - - - -100.00%
Div Payout % 73.89% 117.75% 31.18% 21.24% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 75,954 99,535 100,200 57,200 53,075 86,728 70,804 -0.07%
NOSH 75,954 75,405 75,338 57,200 53,075 58,600 28,550 -1.03%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 1.12% 1.80% 7.63% 6.66% 7.94% 8.62% 10.08% -
ROE 2.71% 2.91% 9.71% 13.86% 15.73% 9.05% 5.76% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 260.75 213.08 169.30 208.04 198.27 155.39 141.63 -0.64%
EPS 2.71 3.85 12.92 13.86 15.73 13.39 14.28 1.78%
DPS 2.00 4.50 4.00 2.94 0.00 0.00 0.00 -100.00%
NAPS 1.00 1.32 1.33 1.00 1.00 1.48 2.48 0.97%
Adjusted Per Share Value based on latest NOSH - 57,200
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 56.76 46.05 36.56 34.11 30.16 26.10 11.59 -1.67%
EPS 0.59 0.83 2.79 2.27 2.39 2.25 1.17 0.73%
DPS 0.44 0.98 0.87 0.48 0.00 0.00 0.00 -100.00%
NAPS 0.2177 0.2853 0.2872 0.1639 0.1521 0.2486 0.2029 -0.07%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.29 0.63 0.77 0.60 0.90 0.70 0.00 -
P/RPS 0.11 0.30 0.45 0.29 0.45 0.45 0.00 -100.00%
P/EPS 10.71 16.38 5.96 4.33 5.72 5.23 0.00 -100.00%
EY 9.33 6.10 16.77 23.09 17.48 19.13 0.00 -100.00%
DY 6.90 7.14 5.19 4.91 0.00 0.00 0.00 -100.00%
P/NAPS 0.29 0.48 0.58 0.60 0.90 0.47 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 25/02/05 27/02/04 19/02/03 21/02/02 28/02/01 - -
Price 0.30 0.58 0.79 0.63 0.89 0.70 0.00 -
P/RPS 0.12 0.27 0.47 0.30 0.45 0.45 0.00 -100.00%
P/EPS 11.08 15.08 6.12 4.55 5.66 5.23 0.00 -100.00%
EY 9.02 6.63 16.35 21.99 17.68 19.13 0.00 -100.00%
DY 6.67 7.76 5.06 4.67 0.00 0.00 0.00 -100.00%
P/NAPS 0.30 0.44 0.59 0.63 0.89 0.47 0.00 -100.00%

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