[SCIPACK] QoQ Quarter Result on 31-Oct-2020 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
16-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Oct-2020 [#1]
Profit Trend
QoQ- 13.92%
YoY- 16.51%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 133,726 150,123 161,342 156,678 155,774 151,976 158,963 -10.89%
PBT 4,628 12,751 16,121 17,183 13,123 15,199 20,025 -62.37%
Tax 3,878 -2,674 -963 -4,351 -3,473 -3,851 -4,662 -
NP 8,506 10,077 15,158 12,832 9,650 11,348 15,363 -32.59%
-
NP to SH 8,887 10,257 15,097 12,788 11,225 10,837 14,632 -28.30%
-
Tax Rate -83.79% 20.97% 5.97% 25.32% 26.46% 25.34% 23.28% -
Total Cost 125,220 140,046 146,184 143,846 146,124 140,628 143,600 -8.73%
-
Net Worth 278,266 274,992 271,707 265,152 252,057 245,511 232,417 12.76%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div - 6,547 - - 9,820 6,546 - -
Div Payout % - 63.83% - - 87.49% 60.41% - -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 278,266 274,992 271,707 265,152 252,057 245,511 232,417 12.76%
NOSH 327,922 327,922 327,922 327,899 327,898 327,898 327,898 0.00%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 6.36% 6.71% 9.39% 8.19% 6.19% 7.47% 9.66% -
ROE 3.19% 3.73% 5.56% 4.82% 4.45% 4.41% 6.30% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 40.85 45.86 49.29 47.86 47.59 46.43 48.56 -10.89%
EPS 2.72 3.13 4.61 3.91 3.43 3.31 4.47 -28.21%
DPS 0.00 2.00 0.00 0.00 3.00 2.00 0.00 -
NAPS 0.85 0.84 0.83 0.81 0.77 0.75 0.71 12.75%
Adjusted Per Share Value based on latest NOSH - 327,899
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 38.33 43.03 46.24 44.90 44.65 43.56 45.56 -10.89%
EPS 2.55 2.94 4.33 3.67 3.22 3.11 4.19 -28.20%
DPS 0.00 1.88 0.00 0.00 2.81 1.88 0.00 -
NAPS 0.7975 0.7881 0.7787 0.7599 0.7224 0.7036 0.6661 12.76%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 2.16 2.50 2.46 2.61 2.78 2.08 2.23 -
P/RPS 5.29 5.45 4.99 5.45 5.84 4.48 4.59 9.93%
P/EPS 79.57 79.79 53.34 66.81 81.07 62.83 49.89 36.54%
EY 1.26 1.25 1.87 1.50 1.23 1.59 2.00 -26.53%
DY 0.00 0.80 0.00 0.00 1.08 0.96 0.00 -
P/NAPS 2.54 2.98 2.96 3.22 3.61 2.77 3.14 -13.19%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 28/09/21 22/06/21 09/03/21 16/12/20 17/09/20 22/06/20 09/03/20 -
Price 2.70 2.45 2.35 2.65 2.68 2.45 2.25 -
P/RPS 6.61 5.34 4.77 5.54 5.63 5.28 4.63 26.81%
P/EPS 99.46 78.20 50.96 67.84 78.16 74.01 50.34 57.52%
EY 1.01 1.28 1.96 1.47 1.28 1.35 1.99 -36.39%
DY 0.00 0.82 0.00 0.00 1.12 0.82 0.00 -
P/NAPS 3.18 2.92 2.83 3.27 3.48 3.27 3.17 0.21%

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