[SCIPACK] QoQ Annualized Quarter Result on 31-Jul-2018

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jul-2018
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 CAGR
Revenue 430,756 0 427,072 0 422,228 0 418,964 3.75%
PBT 20,622 0 28,296 0 29,632 0 34,168 -48.83%
Tax -3,775 0 -4,348 0 -5,444 0 -5,844 -44.01%
NP 16,847 0 23,948 0 24,188 0 28,324 -49.82%
-
NP to SH 15,241 0 22,418 0 22,254 0 25,904 -50.53%
-
Tax Rate 18.31% - 15.37% - 18.37% - 17.10% -
Total Cost 413,909 0 403,124 0 398,040 0 390,640 7.98%
-
Net Worth 196,408 0 202,970 199,933 203,211 0 203,280 -4.46%
Dividend
31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 CAGR
Div 10,966 - 12,440 - 12,127 - 13,770 -26.08%
Div Payout % 71.95% - 55.49% - 54.49% - 53.16% -
Equity
31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 CAGR
Net Worth 196,408 0 202,970 199,933 203,211 0 203,280 -4.46%
NOSH 327,898 327,372 327,898 327,760 327,898 327,872 327,898 0.00%
Ratio Analysis
31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 CAGR
NP Margin 3.91% 0.00% 5.61% 0.00% 5.73% 0.00% 6.76% -
ROE 7.76% 0.00% 11.05% 0.00% 10.95% 0.00% 12.74% -
Per Share
31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 CAGR
RPS 131.59 0.00 130.45 0.00 128.82 0.00 127.78 3.97%
EPS 4.65 0.00 6.84 0.00 6.80 0.00 7.92 -50.67%
DPS 3.35 0.00 3.80 0.00 3.70 0.00 4.20 -25.92%
NAPS 0.60 0.00 0.62 0.61 0.62 0.00 0.62 -4.25%
Adjusted Per Share Value based on latest NOSH - 327,760
31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 CAGR
RPS 123.46 0.00 122.40 0.00 121.01 0.00 120.08 3.75%
EPS 4.37 0.00 6.43 0.00 6.38 0.00 7.42 -50.47%
DPS 3.14 0.00 3.57 0.00 3.48 0.00 3.95 -26.25%
NAPS 0.5629 0.00 0.5817 0.573 0.5824 0.00 0.5826 -4.46%
Price Multiplier on Financial Quarter End Date
31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 CAGR
Date 31/12/18 31/10/18 28/09/18 31/07/18 29/06/18 30/04/18 30/03/18 -
Price 1.62 1.94 2.00 2.04 2.10 2.23 2.30 -
P/RPS 1.23 0.00 1.53 0.00 1.63 0.00 1.80 -39.67%
P/EPS 34.79 0.00 29.21 0.00 30.93 0.00 29.11 26.69%
EY 2.87 0.00 3.42 0.00 3.23 0.00 3.44 -21.37%
DY 2.07 0.00 1.90 0.00 1.76 0.00 1.83 17.76%
P/NAPS 2.70 0.00 3.23 3.34 3.39 0.00 3.71 -34.41%
Price Multiplier on Announcement Date
31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 30/04/18 31/03/18 CAGR
Date 22/02/19 - 14/11/18 - 16/08/18 - 14/05/18 -
Price 1.59 0.00 1.99 0.00 2.05 0.00 2.23 -
P/RPS 1.21 0.00 1.53 0.00 1.59 0.00 1.75 -38.72%
P/EPS 34.15 0.00 29.06 0.00 30.19 0.00 28.23 28.74%
EY 2.93 0.00 3.44 0.00 3.31 0.00 3.54 -22.19%
DY 2.11 0.00 1.91 0.00 1.80 0.00 1.88 16.55%
P/NAPS 2.65 0.00 3.21 0.00 3.31 0.00 3.60 -33.41%

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