[SCIPACK] QoQ Annualized Quarter Result on 31-Oct-2019 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
02-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Oct-2019 [#1]
Profit Trend
QoQ- 153.81%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Revenue 619,277 618,004 623,054 610,256 699,336 460,848 464,208 24.05%
PBT 63,302 66,905 69,960 59,820 24,879 19,248 19,716 139.28%
Tax -15,637 -16,218 -16,626 -14,604 -4,615 -3,290 -3,429 211.09%
NP 47,665 50,686 53,334 45,216 20,264 15,957 16,286 123.27%
-
NP to SH 47,670 48,593 51,216 43,904 17,298 14,082 14,388 144.97%
-
Tax Rate 24.70% 24.24% 23.77% 24.41% 18.55% 17.09% 17.39% -
Total Cost 571,612 567,317 569,720 565,040 679,072 444,891 447,922 20.00%
-
Net Worth 252,057 245,511 232,417 216,049 206,229 199,682 196,408 20.51%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Div 16,367 8,729 - - 10,966 8,772 9,399 51.41%
Div Payout % 34.33% 17.96% - - 63.40% 62.30% 65.33% -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Net Worth 252,057 245,511 232,417 216,049 206,229 199,682 196,408 20.51%
NOSH 327,898 327,898 327,898 327,898 327,898 327,898 327,898 0.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
NP Margin 7.70% 8.20% 8.56% 7.41% 2.90% 3.46% 3.51% -
ROE 18.91% 19.79% 22.04% 20.32% 8.39% 7.05% 7.33% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
RPS 189.18 188.79 190.33 186.42 213.64 140.78 141.81 24.05%
EPS 14.56 14.84 15.64 13.40 5.28 4.30 4.40 144.74%
DPS 5.00 2.67 0.00 0.00 3.35 2.68 2.87 51.46%
NAPS 0.77 0.75 0.71 0.66 0.63 0.61 0.60 20.51%
Adjusted Per Share Value based on latest NOSH - 327,898
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
RPS 177.49 177.12 178.57 174.90 200.43 132.08 133.04 24.06%
EPS 13.66 13.93 14.68 12.58 4.96 4.04 4.12 145.10%
DPS 4.69 2.50 0.00 0.00 3.14 2.51 2.69 51.55%
NAPS 0.7224 0.7036 0.6661 0.6192 0.5911 0.5723 0.5629 20.51%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 29/03/19 -
Price 2.78 2.08 2.23 2.05 1.80 2.32 1.63 -
P/RPS 1.47 1.10 1.17 1.10 0.84 1.65 1.15 20.15%
P/EPS 19.09 14.01 14.25 15.28 34.06 53.93 37.08 -39.13%
EY 5.24 7.14 7.02 6.54 2.94 1.85 2.70 64.20%
DY 1.80 1.28 0.00 0.00 1.86 1.16 1.76 1.69%
P/NAPS 3.61 2.77 3.14 3.11 2.86 3.80 2.72 23.58%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Date 17/09/20 22/06/20 09/03/20 02/12/19 25/09/19 25/06/19 14/05/19 -
Price 2.68 2.45 2.25 2.27 1.71 1.91 2.20 -
P/RPS 1.42 1.30 1.18 1.22 0.80 1.36 1.55 -6.34%
P/EPS 18.40 16.50 14.38 16.93 32.36 44.40 50.05 -52.69%
EY 5.43 6.06 6.95 5.91 3.09 2.25 2.00 111.07%
DY 1.87 1.09 0.00 0.00 1.96 1.40 1.31 30.50%
P/NAPS 3.48 3.27 3.17 3.44 2.71 3.13 3.67 -3.89%

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