[SCIPACK] YoY Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
21-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 34.09%
YoY- 6.4%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 160,677 127,548 119,001 105,232 91,060 71,949 54,146 -1.14%
PBT 4,461 11,501 10,223 9,180 9,004 5,804 1,086 -1.49%
Tax -1,561 -1,771 -2,295 -830 -1,156 628 5,522 -
NP 2,900 9,730 7,928 8,350 7,848 6,432 6,608 0.87%
-
NP to SH 2,900 9,730 7,928 8,350 7,848 6,432 6,608 0.87%
-
Tax Rate 34.99% 15.40% 22.45% 9.04% 12.84% -10.82% -508.47% -
Total Cost 157,777 117,818 111,073 96,882 83,212 65,517 47,538 -1.26%
-
Net Worth 99,947 100,006 92,560 89,066 80,642 72,506 68,783 -0.39%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 3,407 3,007 1,682 1,669 1,569 - - -100.00%
Div Payout % 117.49% 30.91% 21.23% 20.00% 20.00% - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 99,947 100,006 92,560 89,066 80,642 72,506 68,783 -0.39%
NOSH 75,718 75,193 56,097 55,666 54,488 29,236 30,036 -0.97%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 1.80% 7.63% 6.66% 7.93% 8.62% 8.94% 12.20% -
ROE 2.90% 9.73% 8.57% 9.38% 9.73% 8.87% 9.61% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 212.20 169.63 212.13 189.04 167.12 246.09 180.27 -0.17%
EPS 3.83 12.94 10.65 15.00 14.00 22.00 22.00 1.87%
DPS 4.50 4.00 3.00 3.00 2.88 0.00 0.00 -100.00%
NAPS 1.32 1.33 1.65 1.60 1.48 2.48 2.29 0.58%
Adjusted Per Share Value based on latest NOSH - 53,075
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 45.75 36.32 33.89 29.97 25.93 20.49 15.42 -1.14%
EPS 0.83 2.77 2.26 2.38 2.23 1.83 1.88 0.87%
DPS 0.97 0.86 0.48 0.48 0.45 0.00 0.00 -100.00%
NAPS 0.2846 0.2848 0.2636 0.2536 0.2296 0.2065 0.1959 -0.39%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.63 0.77 0.60 0.90 0.70 0.00 0.00 -
P/RPS 0.30 0.45 0.28 0.48 0.42 0.00 0.00 -100.00%
P/EPS 16.45 5.95 4.25 6.00 4.86 0.00 0.00 -100.00%
EY 6.08 16.81 23.55 16.67 20.58 0.00 0.00 -100.00%
DY 7.14 5.19 5.00 3.33 4.11 0.00 0.00 -100.00%
P/NAPS 0.48 0.58 0.36 0.56 0.47 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 25/02/05 27/02/04 19/02/03 21/02/02 28/02/01 25/02/00 - -
Price 0.58 0.79 0.63 0.89 0.70 2.77 0.00 -
P/RPS 0.27 0.47 0.30 0.47 0.42 1.13 0.00 -100.00%
P/EPS 15.14 6.11 4.46 5.93 4.86 12.59 0.00 -100.00%
EY 6.60 16.38 22.43 16.85 20.58 7.94 0.00 -100.00%
DY 7.76 5.06 4.76 3.37 4.11 0.00 0.00 -100.00%
P/NAPS 0.44 0.59 0.38 0.56 0.47 1.12 0.00 -100.00%

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