[SCIPACK] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 47.43%
YoY- -41.29%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Revenue 364,947 436,836 219,642 430,756 215,563 425,965 106,373 419.78%
PBT 9,244 14,460 5,806 20,622 12,680 32,394 6,274 67.89%
Tax -1,391 -2,540 -1,053 -3,775 -1,800 -5,941 -1,261 14.01%
NP 7,853 11,920 4,753 16,847 10,880 26,453 5,013 82.23%
-
NP to SH 6,476 10,311 4,114 15,241 10,338 24,744 4,651 55.67%
-
Tax Rate 15.05% 17.57% 18.14% 18.31% 14.20% 18.34% 20.10% -
Total Cost 357,094 424,916 214,889 413,909 204,683 399,512 101,360 438.54%
-
Net Worth 199,682 196,408 0 196,408 0 202,970 199,933 -0.16%
Dividend
30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Div 4,910 7,532 4,910 10,975 5,895 13,593 2,622 131.34%
Div Payout % 75.83% 73.05% 119.36% 72.01% 57.03% 54.94% 56.38% -
Equity
30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Net Worth 199,682 196,408 0 196,408 0 202,970 199,933 -0.16%
NOSH 327,898 327,898 327,348 327,898 327,372 327,898 327,760 0.05%
Ratio Analysis
30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
NP Margin 2.15% 2.73% 2.16% 3.91% 5.05% 6.21% 4.71% -
ROE 3.24% 5.25% 0.00% 7.76% 0.00% 12.19% 2.33% -
Per Share
30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
RPS 111.49 133.45 67.10 131.59 65.85 130.12 32.45 420.78%
EPS 1.98 3.15 1.26 4.66 3.16 7.56 1.42 55.96%
DPS 1.50 2.30 1.50 3.35 1.80 4.15 0.80 131.74%
NAPS 0.61 0.60 0.00 0.60 0.00 0.62 0.61 0.00%
Adjusted Per Share Value based on latest NOSH - 327,898
30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
RPS 103.92 124.39 62.55 122.66 61.38 121.30 30.29 419.78%
EPS 1.84 2.94 1.17 4.34 2.94 7.05 1.32 55.90%
DPS 1.40 2.14 1.40 3.13 1.68 3.87 0.75 130.36%
NAPS 0.5686 0.5593 0.00 0.5593 0.00 0.578 0.5693 -0.16%
Price Multiplier on Financial Quarter End Date
30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Date 30/04/19 29/03/19 31/01/19 31/12/18 31/10/18 28/09/18 31/07/18 -
Price 2.32 1.63 1.64 1.62 1.94 2.00 2.04 -
P/RPS 2.08 1.22 2.44 1.23 2.95 1.54 6.29 -77.22%
P/EPS 117.27 51.75 130.49 34.79 61.43 26.46 143.76 -23.83%
EY 0.85 1.93 0.77 2.87 1.63 3.78 0.70 29.63%
DY 0.65 1.41 0.91 2.07 0.93 2.07 0.39 97.97%
P/NAPS 3.80 2.72 0.00 2.70 0.00 3.23 3.34 18.82%
Price Multiplier on Announcement Date
30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 CAGR
Date 25/06/19 14/05/19 - 22/02/19 - 14/11/18 - -
Price 1.91 2.20 0.00 1.59 0.00 1.99 0.00 -
P/RPS 1.71 1.65 0.00 1.21 0.00 1.53 0.00 -
P/EPS 96.55 69.84 0.00 34.15 0.00 26.33 0.00 -
EY 1.04 1.43 0.00 2.93 0.00 3.80 0.00 -
DY 0.79 1.05 0.00 2.11 0.00 2.09 0.00 -
P/NAPS 3.13 3.67 0.00 2.65 0.00 3.21 0.00 -

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