[SCIPACK] QoQ Annualized Quarter 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- -8.07%
YoY- 9.05%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 131,330 124,820 127,548 129,657 128,608 127,644 119,001 6.79%
PBT 6,264 5,932 11,501 10,657 11,816 11,800 10,223 -27.88%
Tax -1,408 -1,016 -1,771 -1,390 -1,736 -1,348 -2,295 -27.81%
NP 4,856 4,916 9,730 9,266 10,080 10,452 7,928 -27.89%
-
NP to SH 4,856 4,916 9,730 9,266 10,080 10,452 7,928 -27.89%
-
Tax Rate 22.48% 17.13% 15.40% 13.04% 14.69% 11.42% 22.45% -
Total Cost 126,474 119,904 117,818 120,390 118,528 117,192 111,073 9.05%
-
Net Worth 99,396 101,034 100,006 96,924 94,782 94,814 92,560 4.86%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 6,828 - 3,007 4,007 6,017 8,958 1,682 154.69%
Div Payout % 140.62% - 30.91% 43.24% 59.70% 85.71% 21.23% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 99,396 101,034 100,006 96,924 94,782 94,814 92,560 4.86%
NOSH 75,874 75,398 75,193 75,135 75,223 74,657 56,097 22.32%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.70% 3.94% 7.63% 7.15% 7.84% 8.19% 6.66% -
ROE 4.89% 4.87% 9.73% 9.56% 10.63% 11.02% 8.57% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 173.09 165.55 169.63 172.57 170.97 170.97 212.13 -12.69%
EPS 6.40 6.52 12.94 12.33 13.40 14.00 10.65 -28.81%
DPS 9.00 0.00 4.00 5.33 8.00 12.00 3.00 108.14%
NAPS 1.31 1.34 1.33 1.29 1.26 1.27 1.65 -14.27%
Adjusted Per Share Value based on latest NOSH - 75,196
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 37.64 35.77 36.56 37.16 36.86 36.58 34.11 6.79%
EPS 1.39 1.41 2.79 2.66 2.89 3.00 2.27 -27.91%
DPS 1.96 0.00 0.86 1.15 1.72 2.57 0.48 155.69%
NAPS 0.2849 0.2896 0.2866 0.2778 0.2716 0.2717 0.2653 4.87%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.69 0.81 0.77 0.78 0.69 0.60 0.60 -
P/RPS 0.40 0.49 0.45 0.45 0.40 0.35 0.28 26.87%
P/EPS 10.78 12.42 5.95 6.32 5.15 4.29 4.25 86.09%
EY 9.28 8.05 16.81 15.81 19.42 23.33 23.55 -46.28%
DY 13.04 0.00 5.19 6.84 11.59 20.00 5.00 89.57%
P/NAPS 0.53 0.60 0.58 0.60 0.55 0.47 0.36 29.44%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 20/05/04 27/02/04 19/11/03 07/08/03 16/05/03 19/02/03 -
Price 0.64 0.71 0.79 0.76 0.79 0.64 0.63 -
P/RPS 0.37 0.43 0.47 0.44 0.46 0.37 0.30 15.02%
P/EPS 10.00 10.89 6.11 6.16 5.90 4.57 4.46 71.39%
EY 10.00 9.18 16.38 16.23 16.96 21.88 22.43 -41.66%
DY 14.06 0.00 5.06 7.02 10.13 18.75 4.76 106.00%
P/NAPS 0.49 0.53 0.59 0.59 0.63 0.50 0.38 18.48%

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