[SCIPACK] QoQ TTM Result on 31-Mar-2001 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
12-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -6.51%
YoY- 23.35%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 105,232 100,981 97,788 94,426 91,060 89,454 84,955 15.29%
PBT 9,181 8,347 8,162 8,892 9,004 8,636 8,524 5.06%
Tax -830 -1,191 -1,296 -1,555 -1,156 -4 208 -
NP 8,351 7,156 6,866 7,337 7,848 8,632 8,732 -2.92%
-
NP to SH 8,351 7,156 6,866 7,337 7,848 8,632 8,732 -2.92%
-
Tax Rate 9.04% 14.27% 15.88% 17.49% 12.84% 0.05% -2.44% -
Total Cost 96,881 93,825 90,922 87,089 83,212 80,822 76,223 17.28%
-
Net Worth 53,075 51,080 57,825 68,000 86,728 84,334 80,735 -24.33%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - 856 856 -
Div Payout % - - - - - 9.92% 9.81% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 53,075 51,080 57,825 68,000 86,728 84,334 80,735 -24.33%
NOSH 53,075 51,080 57,825 68,000 58,600 56,600 30,933 43.18%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 7.94% 7.09% 7.02% 7.77% 8.62% 9.65% 10.28% -
ROE 15.73% 14.01% 11.87% 10.79% 9.05% 10.24% 10.82% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 198.27 197.69 169.11 138.86 155.39 158.05 274.64 -19.47%
EPS 15.73 14.01 11.87 10.79 13.39 15.25 28.23 -32.21%
DPS 0.00 0.00 0.00 0.00 0.00 1.51 2.77 -
NAPS 1.00 1.00 1.00 1.00 1.48 1.49 2.61 -47.15%
Adjusted Per Share Value based on latest NOSH - 68,000
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 30.16 28.94 28.03 27.06 26.10 25.64 24.35 15.28%
EPS 2.39 2.05 1.97 2.10 2.25 2.47 2.50 -2.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.25 0.25 -
NAPS 0.1521 0.1464 0.1657 0.1949 0.2486 0.2417 0.2314 -24.34%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.90 0.71 0.77 0.66 0.70 1.03 2.11 -
P/RPS 0.45 0.36 0.46 0.48 0.45 0.65 0.77 -30.03%
P/EPS 5.72 5.07 6.48 6.12 5.23 6.75 7.47 -16.26%
EY 17.48 19.73 15.42 16.35 19.13 14.81 13.38 19.44%
DY 0.00 0.00 0.00 0.00 0.00 1.47 1.31 -
P/NAPS 0.90 0.71 0.77 0.66 0.47 0.69 0.81 7.25%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 21/02/02 21/11/01 03/10/01 11/05/01 28/02/01 10/11/00 03/08/00 -
Price 0.89 0.82 0.75 0.67 0.70 0.91 2.36 -
P/RPS 0.45 0.41 0.44 0.48 0.45 0.58 0.86 -34.98%
P/EPS 5.66 5.85 6.32 6.21 5.23 5.97 8.36 -22.84%
EY 17.68 17.08 15.83 16.10 19.13 16.76 11.96 29.67%
DY 0.00 0.00 0.00 0.00 0.00 1.66 1.17 -
P/NAPS 0.89 0.82 0.75 0.67 0.47 0.61 0.90 -0.74%

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