[SCIPACK] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 7.78%
YoY- 2.34%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 128,608 127,644 119,001 119,010 112,762 108,996 105,232 14.35%
PBT 11,816 11,800 10,223 11,840 10,062 8,860 9,180 18.38%
Tax -1,736 -1,348 -2,295 -3,342 -2,178 -2,004 -830 63.77%
NP 10,080 10,452 7,928 8,497 7,884 6,856 8,350 13.41%
-
NP to SH 10,080 10,452 7,928 8,497 7,884 6,856 8,350 13.41%
-
Tax Rate 14.69% 11.42% 22.45% 28.23% 21.65% 22.62% 9.04% -
Total Cost 118,528 117,192 111,073 110,513 104,878 102,140 96,882 14.43%
-
Net Worth 94,782 94,814 92,560 94,869 93,245 92,377 89,066 4.24%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 6,017 8,958 1,682 - - - 1,669 135.66%
Div Payout % 59.70% 85.71% 21.23% - - - 20.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 94,782 94,814 92,560 94,869 93,245 92,377 89,066 4.24%
NOSH 75,223 74,657 56,097 55,805 55,835 55,649 55,666 22.29%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 7.84% 8.19% 6.66% 7.14% 6.99% 6.29% 7.93% -
ROE 10.63% 11.02% 8.57% 8.96% 8.46% 7.42% 9.38% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 170.97 170.97 212.13 213.26 201.95 195.86 189.04 -6.49%
EPS 13.40 14.00 10.65 15.23 14.12 12.32 15.00 -7.26%
DPS 8.00 12.00 3.00 0.00 0.00 0.00 3.00 92.64%
NAPS 1.26 1.27 1.65 1.70 1.67 1.66 1.60 -14.75%
Adjusted Per Share Value based on latest NOSH - 55,885
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 36.86 36.58 34.11 34.11 32.32 31.24 30.16 14.35%
EPS 2.89 3.00 2.27 2.44 2.26 1.96 2.39 13.54%
DPS 1.72 2.57 0.48 0.00 0.00 0.00 0.48 134.71%
NAPS 0.2716 0.2717 0.2653 0.2719 0.2672 0.2648 0.2553 4.22%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.69 0.60 0.60 0.79 0.90 0.89 0.90 -
P/RPS 0.40 0.35 0.28 0.37 0.45 0.45 0.48 -11.47%
P/EPS 5.15 4.29 4.25 5.19 6.37 7.22 6.00 -9.70%
EY 19.42 23.33 23.55 19.27 15.69 13.84 16.67 10.74%
DY 11.59 20.00 5.00 0.00 0.00 0.00 3.33 130.18%
P/NAPS 0.55 0.47 0.36 0.46 0.54 0.54 0.56 -1.19%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 07/08/03 16/05/03 19/02/03 21/11/02 08/08/02 23/05/02 21/02/02 -
Price 0.79 0.64 0.63 0.79 0.90 0.89 0.89 -
P/RPS 0.46 0.37 0.30 0.37 0.45 0.45 0.47 -1.42%
P/EPS 5.90 4.57 4.46 5.19 6.37 7.22 5.93 -0.33%
EY 16.96 21.88 22.43 19.27 15.69 13.84 16.85 0.43%
DY 10.13 18.75 4.76 0.00 0.00 0.00 3.37 108.70%
P/NAPS 0.63 0.50 0.38 0.46 0.54 0.54 0.56 8.19%

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