[SCIPACK] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 5.0%
YoY- 22.73%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 209,973 198,051 160,677 127,548 119,001 105,232 91,060 14.93%
PBT 7,177 3,350 4,461 11,501 10,223 9,180 9,004 -3.70%
Tax -1,478 -1,131 -1,561 -1,771 -2,295 -830 -1,156 4.17%
NP 5,699 2,219 2,900 9,730 7,928 8,350 7,848 -5.19%
-
NP to SH 5,428 2,057 2,900 9,730 7,928 8,350 7,848 -5.95%
-
Tax Rate 20.59% 33.76% 34.99% 15.40% 22.45% 9.04% 12.84% -
Total Cost 204,274 195,832 157,777 117,818 111,073 96,882 83,212 16.13%
-
Net Worth 104,764 100,990 99,947 100,006 92,560 89,066 80,642 4.45%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 3,036 1,518 3,407 3,007 1,682 1,669 1,569 11.62%
Div Payout % 55.94% 73.83% 117.49% 30.91% 21.23% 20.00% 20.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 104,764 100,990 99,947 100,006 92,560 89,066 80,642 4.45%
NOSH 75,916 75,932 75,718 75,193 56,097 55,666 54,488 5.68%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.71% 1.12% 1.80% 7.63% 6.66% 7.93% 8.62% -
ROE 5.18% 2.04% 2.90% 9.73% 8.57% 9.38% 9.73% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 276.59 260.82 212.20 169.63 212.13 189.04 167.12 8.75%
EPS 7.15 2.71 3.83 12.94 10.65 15.00 14.00 -10.59%
DPS 4.00 2.00 4.50 4.00 3.00 3.00 2.88 5.62%
NAPS 1.38 1.33 1.32 1.33 1.65 1.60 1.48 -1.15%
Adjusted Per Share Value based on latest NOSH - 75,338
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 60.18 56.76 46.05 36.56 34.11 30.16 26.10 14.93%
EPS 1.56 0.59 0.83 2.79 2.27 2.39 2.25 -5.91%
DPS 0.87 0.44 0.98 0.86 0.48 0.48 0.45 11.60%
NAPS 0.3003 0.2894 0.2865 0.2866 0.2653 0.2553 0.2311 4.46%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.35 0.29 0.63 0.77 0.60 0.90 0.70 -
P/RPS 0.13 0.11 0.30 0.45 0.28 0.48 0.42 -17.74%
P/EPS 4.90 10.71 16.45 5.95 4.25 6.00 4.86 0.13%
EY 20.43 9.34 6.08 16.81 23.55 16.67 20.58 -0.12%
DY 11.43 6.90 7.14 5.19 5.00 3.33 4.11 18.57%
P/NAPS 0.25 0.22 0.48 0.58 0.36 0.56 0.47 -9.98%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 24/02/06 25/02/05 27/02/04 19/02/03 21/02/02 28/02/01 -
Price 0.41 0.30 0.58 0.79 0.63 0.89 0.70 -
P/RPS 0.15 0.12 0.27 0.47 0.30 0.47 0.42 -15.76%
P/EPS 5.73 11.07 15.14 6.11 4.46 5.93 4.86 2.78%
EY 17.44 9.03 6.60 16.38 22.43 16.85 20.58 -2.72%
DY 9.76 6.67 7.76 5.06 4.76 3.37 4.11 15.49%
P/NAPS 0.30 0.23 0.44 0.59 0.38 0.56 0.47 -7.20%

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