[SCIPACK] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -17.89%
YoY- 26.03%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 119,001 119,010 112,762 108,996 105,232 104,824 102,496 10.43%
PBT 10,223 11,840 10,062 8,860 9,180 9,192 8,466 13.35%
Tax -2,295 -3,342 -2,178 -2,004 -830 -889 -1,120 61.11%
NP 7,928 8,497 7,884 6,856 8,350 8,302 7,346 5.19%
-
NP to SH 7,928 8,497 7,884 6,856 8,350 8,302 7,346 5.19%
-
Tax Rate 22.45% 28.23% 21.65% 22.62% 9.04% 9.67% 13.23% -
Total Cost 111,073 110,513 104,878 102,140 96,882 96,521 95,150 10.83%
-
Net Worth 92,560 94,869 93,245 92,377 89,066 90,008 80,805 9.45%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,682 - - - 1,669 - - -
Div Payout % 21.23% - - - 20.00% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 92,560 94,869 93,245 92,377 89,066 90,008 80,805 9.45%
NOSH 56,097 55,805 55,835 55,649 55,666 56,609 52,471 4.54%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.66% 7.14% 6.99% 6.29% 7.93% 7.92% 7.17% -
ROE 8.57% 8.96% 8.46% 7.42% 9.38% 9.22% 9.09% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 212.13 213.26 201.95 195.86 189.04 185.17 195.34 5.63%
EPS 10.65 15.23 14.12 12.32 15.00 14.67 14.00 -16.62%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.65 1.70 1.67 1.66 1.60 1.59 1.54 4.69%
Adjusted Per Share Value based on latest NOSH - 55,649
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 34.11 34.11 32.32 31.24 30.16 30.04 29.38 10.43%
EPS 2.27 2.44 2.26 1.96 2.39 2.38 2.11 4.97%
DPS 0.48 0.00 0.00 0.00 0.48 0.00 0.00 -
NAPS 0.2653 0.2719 0.2672 0.2648 0.2553 0.258 0.2316 9.45%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.60 0.79 0.90 0.89 0.90 0.71 0.77 -
P/RPS 0.28 0.37 0.45 0.45 0.48 0.38 0.39 -19.77%
P/EPS 4.25 5.19 6.37 7.22 6.00 4.84 5.50 -15.75%
EY 23.55 19.27 15.69 13.84 16.67 20.66 18.18 18.77%
DY 5.00 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.36 0.46 0.54 0.54 0.56 0.45 0.50 -19.61%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 19/02/03 21/11/02 08/08/02 23/05/02 21/02/02 21/11/01 03/10/01 -
Price 0.63 0.79 0.90 0.89 0.89 0.82 0.75 -
P/RPS 0.30 0.37 0.45 0.45 0.47 0.44 0.38 -14.54%
P/EPS 4.46 5.19 6.37 7.22 5.93 5.59 5.36 -11.50%
EY 22.43 19.27 15.69 13.84 16.85 17.89 18.67 12.97%
DY 4.76 0.00 0.00 0.00 3.37 0.00 0.00 -
P/NAPS 0.38 0.46 0.54 0.54 0.56 0.52 0.49 -15.55%

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