[SCIPACK] QoQ Annualized Quarter Result on 31-Jan-2019 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Jan-2019 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
Revenue 699,336 460,848 464,208 0 430,756 0 427,072 80.78%
PBT 24,879 19,248 19,716 0 20,622 0 28,296 -14.31%
Tax -4,615 -3,290 -3,429 0 -3,775 0 -4,348 7.41%
NP 20,264 15,957 16,286 0 16,847 0 23,948 -18.17%
-
NP to SH 17,298 14,082 14,388 0 15,241 0 22,418 -26.75%
-
Tax Rate 18.55% 17.09% 17.39% - 18.31% - 15.37% -
Total Cost 679,072 444,891 447,922 0 413,909 0 403,124 87.03%
-
Net Worth 206,229 199,682 196,408 0 196,408 0 202,970 1.93%
Dividend
31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
Div 10,966 8,772 9,399 - 10,966 - 12,440 -14.05%
Div Payout % 63.40% 62.30% 65.33% - 71.95% - 55.49% -
Equity
31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
Net Worth 206,229 199,682 196,408 0 196,408 0 202,970 1.93%
NOSH 327,898 327,898 327,898 327,348 327,898 327,372 327,898 0.00%
Ratio Analysis
31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
NP Margin 2.90% 3.46% 3.51% 0.00% 3.91% 0.00% 5.61% -
ROE 8.39% 7.05% 7.33% 0.00% 7.76% 0.00% 11.05% -
Per Share
31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
RPS 213.64 140.78 141.81 0.00 131.59 0.00 130.45 80.81%
EPS 5.28 4.30 4.40 0.00 4.65 0.00 6.84 -26.71%
DPS 3.35 2.68 2.87 0.00 3.35 0.00 3.80 -14.04%
NAPS 0.63 0.61 0.60 0.00 0.60 0.00 0.62 1.93%
Adjusted Per Share Value based on latest NOSH - 327,348
31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
RPS 200.43 132.08 133.04 0.00 123.46 0.00 122.40 80.78%
EPS 4.96 4.04 4.12 0.00 4.37 0.00 6.43 -26.77%
DPS 3.14 2.51 2.69 0.00 3.14 0.00 3.57 -14.28%
NAPS 0.5911 0.5723 0.5629 0.00 0.5629 0.00 0.5817 1.94%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
Date 31/07/19 30/04/19 29/03/19 31/01/19 31/12/18 31/10/18 28/09/18 -
Price 1.80 2.32 1.63 1.64 1.62 1.94 2.00 -
P/RPS 0.84 1.65 1.15 0.00 1.23 0.00 1.53 -51.32%
P/EPS 34.06 53.93 37.08 0.00 34.79 0.00 29.21 20.25%
EY 2.94 1.85 2.70 0.00 2.87 0.00 3.42 -16.60%
DY 1.86 1.16 1.76 0.00 2.07 0.00 1.90 -2.52%
P/NAPS 2.86 3.80 2.72 0.00 2.70 0.00 3.23 -13.59%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
Date 25/09/19 25/06/19 14/05/19 - 22/02/19 - 14/11/18 -
Price 1.71 1.91 2.20 0.00 1.59 0.00 1.99 -
P/RPS 0.80 1.36 1.55 0.00 1.21 0.00 1.53 -54.09%
P/EPS 32.36 44.40 50.05 0.00 34.15 0.00 29.06 13.78%
EY 3.09 2.25 2.00 0.00 2.93 0.00 3.44 -12.08%
DY 1.96 1.40 1.31 0.00 2.11 0.00 1.91 3.15%
P/NAPS 2.71 3.13 3.67 0.00 2.65 0.00 3.21 -18.39%

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