[SCIPACK] QoQ Annualized Quarter Result on 31-Jul-2020 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
17-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jul-2020 [#4]
Profit Trend
QoQ- -1.9%
YoY- 175.58%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 624,190 636,040 626,712 619,277 618,004 623,054 610,256 1.51%
PBT 61,406 66,608 68,732 63,302 66,905 69,960 59,820 1.76%
Tax -10,650 -10,628 -17,404 -15,637 -16,218 -16,626 -14,604 -18.99%
NP 50,756 55,980 51,328 47,665 50,686 53,334 45,216 8.01%
-
NP to SH 50,856 55,770 51,152 47,670 48,593 51,216 43,904 10.30%
-
Tax Rate 17.34% 15.96% 25.32% 24.70% 24.24% 23.77% 24.41% -
Total Cost 573,434 580,060 575,384 571,612 567,317 569,720 565,040 0.98%
-
Net Worth 274,992 271,707 265,152 252,057 245,511 232,417 216,049 17.46%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div 8,729 - - 16,367 8,729 - - -
Div Payout % 17.17% - - 34.33% 17.96% - - -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 274,992 271,707 265,152 252,057 245,511 232,417 216,049 17.46%
NOSH 327,922 327,922 327,899 327,898 327,898 327,898 327,898 0.00%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 8.13% 8.80% 8.19% 7.70% 8.20% 8.56% 7.41% -
ROE 18.49% 20.53% 19.29% 18.91% 19.79% 22.04% 20.32% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 190.67 194.29 191.45 189.18 188.79 190.33 186.42 1.51%
EPS 15.53 17.04 15.64 14.56 14.84 15.64 13.40 10.34%
DPS 2.67 0.00 0.00 5.00 2.67 0.00 0.00 -
NAPS 0.84 0.83 0.81 0.77 0.75 0.71 0.66 17.45%
Adjusted Per Share Value based on latest NOSH - 327,898
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 178.89 182.29 179.62 177.49 177.12 178.57 174.90 1.51%
EPS 14.58 15.98 14.66 13.66 13.93 14.68 12.58 10.34%
DPS 2.50 0.00 0.00 4.69 2.50 0.00 0.00 -
NAPS 0.7881 0.7787 0.7599 0.7224 0.7036 0.6661 0.6192 17.46%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 2.50 2.46 2.61 2.78 2.08 2.23 2.05 -
P/RPS 1.31 1.27 1.36 1.47 1.10 1.17 1.10 12.36%
P/EPS 16.09 14.44 16.70 19.09 14.01 14.25 15.28 3.50%
EY 6.21 6.93 5.99 5.24 7.14 7.02 6.54 -3.39%
DY 1.07 0.00 0.00 1.80 1.28 0.00 0.00 -
P/NAPS 2.98 2.96 3.22 3.61 2.77 3.14 3.11 -2.80%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 22/06/21 09/03/21 16/12/20 17/09/20 22/06/20 09/03/20 02/12/19 -
Price 2.45 2.35 2.65 2.68 2.45 2.25 2.27 -
P/RPS 1.28 1.21 1.38 1.42 1.30 1.18 1.22 3.25%
P/EPS 15.77 13.79 16.96 18.40 16.50 14.38 16.93 -4.62%
EY 6.34 7.25 5.90 5.43 6.06 6.95 5.91 4.79%
DY 1.09 0.00 0.00 1.87 1.09 0.00 0.00 -
P/NAPS 2.92 2.83 3.27 3.48 3.27 3.17 3.44 -10.35%

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