[SCIPACK] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
22-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 13.02%
YoY- -10.0%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 112,762 108,996 105,232 104,824 102,496 97,200 91,060 15.36%
PBT 10,062 8,860 9,180 9,192 8,466 7,252 9,004 7.70%
Tax -2,178 -2,004 -830 -889 -1,120 -1,812 -1,156 52.72%
NP 7,884 6,856 8,350 8,302 7,346 5,440 7,848 0.30%
-
NP to SH 7,884 6,856 8,350 8,302 7,346 5,440 7,848 0.30%
-
Tax Rate 21.65% 22.62% 9.04% 9.67% 13.23% 24.99% 12.84% -
Total Cost 104,878 102,140 96,882 96,521 95,150 91,760 83,212 16.73%
-
Net Worth 93,245 92,377 89,066 90,008 80,805 102,679 80,642 10.19%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 1,669 - - - 1,569 -
Div Payout % - - 20.00% - - - 20.00% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 93,245 92,377 89,066 90,008 80,805 102,679 80,642 10.19%
NOSH 55,835 55,649 55,666 56,609 52,471 68,000 54,488 1.64%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 6.99% 6.29% 7.93% 7.92% 7.17% 5.60% 8.62% -
ROE 8.46% 7.42% 9.38% 9.22% 9.09% 5.30% 9.73% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 201.95 195.86 189.04 185.17 195.34 142.94 167.12 13.49%
EPS 14.12 12.32 15.00 14.67 14.00 8.00 14.00 0.57%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.88 -
NAPS 1.67 1.66 1.60 1.59 1.54 1.51 1.48 8.40%
Adjusted Per Share Value based on latest NOSH - 51,080
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 32.32 31.24 30.16 30.04 29.38 27.86 26.10 15.36%
EPS 2.26 1.96 2.39 2.38 2.11 1.56 2.25 0.29%
DPS 0.00 0.00 0.48 0.00 0.00 0.00 0.45 -
NAPS 0.2672 0.2648 0.2553 0.258 0.2316 0.2943 0.2311 10.18%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.90 0.89 0.90 0.71 0.77 0.66 0.70 -
P/RPS 0.45 0.45 0.48 0.38 0.39 0.46 0.42 4.72%
P/EPS 6.37 7.22 6.00 4.84 5.50 8.25 4.86 19.82%
EY 15.69 13.84 16.67 20.66 18.18 12.12 20.58 -16.58%
DY 0.00 0.00 3.33 0.00 0.00 0.00 4.11 -
P/NAPS 0.54 0.54 0.56 0.45 0.50 0.44 0.47 9.72%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 08/08/02 23/05/02 21/02/02 21/11/01 03/10/01 11/05/01 28/02/01 -
Price 0.90 0.89 0.89 0.82 0.75 0.67 0.70 -
P/RPS 0.45 0.45 0.47 0.44 0.38 0.47 0.42 4.72%
P/EPS 6.37 7.22 5.93 5.59 5.36 8.38 4.86 19.82%
EY 15.69 13.84 16.85 17.89 18.67 11.94 20.58 -16.58%
DY 0.00 0.00 3.37 0.00 0.00 0.00 4.11 -
P/NAPS 0.54 0.54 0.56 0.52 0.49 0.44 0.47 9.72%

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