[SCIPACK] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
19-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -6.7%
YoY- -5.05%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 198,051 160,677 127,548 119,001 105,232 91,060 71,949 -1.07%
PBT 3,350 4,461 11,501 10,223 9,180 9,004 5,804 0.58%
Tax -1,131 -1,561 -1,771 -2,295 -830 -1,156 628 -
NP 2,219 2,900 9,730 7,928 8,350 7,848 6,432 1.13%
-
NP to SH 2,057 2,900 9,730 7,928 8,350 7,848 6,432 1.21%
-
Tax Rate 33.76% 34.99% 15.40% 22.45% 9.04% 12.84% -10.82% -
Total Cost 195,832 157,777 117,818 111,073 96,882 83,212 65,517 -1.15%
-
Net Worth 100,990 99,947 100,006 92,560 89,066 80,642 72,506 -0.35%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 1,518 3,407 3,007 1,682 1,669 1,569 - -100.00%
Div Payout % 73.83% 117.49% 30.91% 21.23% 20.00% 20.00% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 100,990 99,947 100,006 92,560 89,066 80,642 72,506 -0.35%
NOSH 75,932 75,718 75,193 56,097 55,666 54,488 29,236 -1.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 1.12% 1.80% 7.63% 6.66% 7.93% 8.62% 8.94% -
ROE 2.04% 2.90% 9.73% 8.57% 9.38% 9.73% 8.87% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 260.82 212.20 169.63 212.13 189.04 167.12 246.09 -0.06%
EPS 2.71 3.83 12.94 10.65 15.00 14.00 22.00 2.25%
DPS 2.00 4.50 4.00 3.00 3.00 2.88 0.00 -100.00%
NAPS 1.33 1.32 1.33 1.65 1.60 1.48 2.48 0.66%
Adjusted Per Share Value based on latest NOSH - 57,200
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 56.76 46.05 36.56 34.11 30.16 26.10 20.62 -1.07%
EPS 0.59 0.83 2.79 2.27 2.39 2.25 1.84 1.21%
DPS 0.44 0.98 0.86 0.48 0.48 0.45 0.00 -100.00%
NAPS 0.2894 0.2865 0.2866 0.2653 0.2553 0.2311 0.2078 -0.35%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.29 0.63 0.77 0.60 0.90 0.70 0.00 -
P/RPS 0.11 0.30 0.45 0.28 0.48 0.42 0.00 -100.00%
P/EPS 10.71 16.45 5.95 4.25 6.00 4.86 0.00 -100.00%
EY 9.34 6.08 16.81 23.55 16.67 20.58 0.00 -100.00%
DY 6.90 7.14 5.19 5.00 3.33 4.11 0.00 -100.00%
P/NAPS 0.22 0.48 0.58 0.36 0.56 0.47 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 25/02/05 27/02/04 19/02/03 21/02/02 28/02/01 25/02/00 -
Price 0.30 0.58 0.79 0.63 0.89 0.70 2.77 -
P/RPS 0.12 0.27 0.47 0.30 0.47 0.42 1.13 2.41%
P/EPS 11.07 15.14 6.11 4.46 5.93 4.86 12.59 0.13%
EY 9.03 6.60 16.38 22.43 16.85 20.58 7.94 -0.13%
DY 6.67 7.76 5.06 4.76 3.37 4.11 0.00 -100.00%
P/NAPS 0.23 0.44 0.59 0.38 0.56 0.47 1.12 1.69%

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