[SCIPACK] QoQ TTM 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- 4.24%
YoY- 18.65%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 119,001 115,872 110,365 108,181 105,232 100,981 97,788 13.94%
PBT 10,223 11,167 9,979 9,583 9,181 8,347 8,162 16.14%
Tax -2,297 -2,671 -1,360 -878 -830 -1,191 -1,296 46.30%
NP 7,926 8,496 8,619 8,705 8,351 7,156 6,866 10.01%
-
NP to SH 7,926 8,496 8,619 8,705 8,351 7,156 6,866 10.01%
-
Tax Rate 22.47% 23.92% 13.63% 9.16% 9.04% 14.27% 15.88% -
Total Cost 111,075 107,376 101,746 99,476 96,881 93,825 90,922 14.23%
-
Net Worth 57,200 55,885 56,120 55,649 53,075 51,080 57,825 -0.71%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,683 1,683 1,683 - - - - -
Div Payout % 21.24% 19.82% 19.53% - - - - -
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 57,200 55,885 56,120 55,649 53,075 51,080 57,825 -0.71%
NOSH 57,200 55,885 56,120 55,649 53,075 51,080 57,825 -0.71%
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% 7.33% 7.81% 8.05% 7.94% 7.09% 7.02% -
ROE 13.86% 15.20% 15.36% 15.64% 15.73% 14.01% 11.87% -
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 208.04 207.34 196.66 194.40 198.27 197.69 169.11 14.76%
EPS 13.86 15.20 15.36 15.64 15.73 14.01 11.87 10.85%
DPS 2.94 3.01 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
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 33.21 31.63 31.00 30.16 28.94 28.03 13.94%
EPS 2.27 2.43 2.47 2.49 2.39 2.05 1.97 9.88%
DPS 0.48 0.48 0.48 0.00 0.00 0.00 0.00 -
NAPS 0.1639 0.1602 0.1608 0.1595 0.1521 0.1464 0.1657 -0.72%
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 0.29 0.38 0.46 0.46 0.45 0.36 0.46 -26.41%
P/EPS 4.33 5.20 5.86 5.69 5.72 5.07 6.48 -23.51%
EY 23.09 19.24 17.06 17.58 17.48 19.73 15.42 30.78%
DY 4.91 3.81 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.79 0.90 0.89 0.90 0.71 0.77 -15.28%
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 0.38 0.46 0.46 0.45 0.41 0.44 -22.47%
P/EPS 4.55 5.20 5.86 5.69 5.66 5.85 6.32 -19.62%
EY 21.99 19.24 17.06 17.58 17.68 17.08 15.83 24.42%
DY 4.67 3.81 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.79 0.90 0.89 0.89 0.82 0.75 -10.94%

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