[SCIPACK] QoQ Annualized Quarter Result on 31-Jan-2021 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
09-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jan-2021 [#2]
Profit Trend
QoQ- 9.03%
YoY- 8.89%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 721,260 601,869 624,190 636,040 626,712 619,277 618,004 10.81%
PBT 36,232 50,683 61,406 66,608 68,732 63,302 66,905 -33.48%
Tax 1,628 -4,110 -10,650 -10,628 -17,404 -15,637 -16,218 -
NP 37,860 46,573 50,756 55,980 51,328 47,665 50,686 -17.63%
-
NP to SH 39,200 47,029 50,856 55,770 51,152 47,670 48,593 -13.30%
-
Tax Rate -4.49% 8.11% 17.34% 15.96% 25.32% 24.70% 24.24% -
Total Cost 683,400 555,296 573,434 580,060 575,384 571,612 567,317 13.17%
-
Net Worth 284,813 278,266 274,992 271,707 265,152 252,057 245,511 10.37%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 32,737 6,547 8,729 - - 16,367 8,729 140.80%
Div Payout % 83.51% 13.92% 17.17% - - 34.33% 17.96% -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 284,813 278,266 274,992 271,707 265,152 252,057 245,511 10.37%
NOSH 327,922 327,922 327,922 327,922 327,899 327,898 327,898 0.00%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 5.25% 7.74% 8.13% 8.80% 8.19% 7.70% 8.20% -
ROE 13.76% 16.90% 18.49% 20.53% 19.29% 18.91% 19.79% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 220.32 183.85 190.67 194.29 191.45 189.18 188.79 10.81%
EPS 11.96 14.37 15.53 17.04 15.64 14.56 14.84 -13.36%
DPS 10.00 2.00 2.67 0.00 0.00 5.00 2.67 140.59%
NAPS 0.87 0.85 0.84 0.83 0.81 0.77 0.75 10.37%
Adjusted Per Share Value based on latest NOSH - 327,922
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 205.39 171.39 177.75 181.12 178.46 176.35 175.98 10.82%
EPS 11.16 13.39 14.48 15.88 14.57 13.57 13.84 -13.33%
DPS 9.32 1.86 2.49 0.00 0.00 4.66 2.49 140.49%
NAPS 0.811 0.7924 0.7831 0.7737 0.7551 0.7178 0.6991 10.37%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 2.71 2.16 2.50 2.46 2.61 2.78 2.08 -
P/RPS 1.23 1.17 1.31 1.27 1.36 1.47 1.10 7.70%
P/EPS 22.63 15.04 16.09 14.44 16.70 19.09 14.01 37.54%
EY 4.42 6.65 6.21 6.93 5.99 5.24 7.14 -27.30%
DY 3.69 0.93 1.07 0.00 0.00 1.80 1.28 102.16%
P/NAPS 3.11 2.54 2.98 2.96 3.22 3.61 2.77 8.00%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 07/12/21 28/09/21 22/06/21 09/03/21 16/12/20 17/09/20 22/06/20 -
Price 2.60 2.70 2.45 2.35 2.65 2.68 2.45 -
P/RPS 1.18 1.47 1.28 1.21 1.38 1.42 1.30 -6.23%
P/EPS 21.71 18.79 15.77 13.79 16.96 18.40 16.50 20.01%
EY 4.61 5.32 6.34 7.25 5.90 5.43 6.06 -16.62%
DY 3.85 0.74 1.09 0.00 0.00 1.87 1.09 131.39%
P/NAPS 2.99 3.18 2.92 2.83 3.27 3.48 3.27 -5.77%

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