[SCIPACK] QoQ TTM Result on 31-Jan-2020 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
09-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- 100.41%
YoY- 534.88%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 623,391 619,277 586,778 469,286 421,144 379,032 364,947 42.66%
PBT 65,530 63,302 50,998 36,857 19,212 3,657 9,244 266.83%
Tax -16,337 -15,637 -12,666 -8,927 -4,491 -1,354 -1,391 412.84%
NP 49,193 47,665 38,332 27,930 14,721 2,303 7,853 237.93%
-
NP to SH 49,482 47,670 36,140 26,119 13,033 484 6,476 285.55%
-
Tax Rate 24.93% 24.70% 24.84% 24.22% 23.38% 37.02% 15.05% -
Total Cost 574,198 571,612 548,446 441,356 406,423 376,729 357,094 37.05%
-
Net Worth 265,152 252,057 245,511 232,417 216,049 206,229 199,682 20.70%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div 16,367 16,367 6,546 - - 1,636 4,910 122.33%
Div Payout % 33.08% 34.33% 18.12% - - 338.17% 75.83% -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 265,152 252,057 245,511 232,417 216,049 206,229 199,682 20.70%
NOSH 327,899 327,898 327,898 327,898 327,898 327,898 327,898 0.00%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin 7.89% 7.70% 6.53% 5.95% 3.50% 0.61% 2.15% -
ROE 18.66% 18.91% 14.72% 11.24% 6.03% 0.23% 3.24% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 190.44 189.18 179.25 143.36 128.65 115.79 111.49 42.66%
EPS 15.12 14.56 11.04 7.98 3.98 0.15 1.98 285.40%
DPS 5.00 5.00 2.00 0.00 0.00 0.50 1.50 122.33%
NAPS 0.81 0.77 0.75 0.71 0.66 0.63 0.61 20.70%
Adjusted Per Share Value based on latest NOSH - 327,898
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 177.52 176.35 167.09 133.63 119.93 107.93 103.92 42.66%
EPS 14.09 13.57 10.29 7.44 3.71 0.14 1.84 286.11%
DPS 4.66 4.66 1.86 0.00 0.00 0.47 1.40 122.12%
NAPS 0.7551 0.7178 0.6991 0.6618 0.6152 0.5873 0.5686 20.71%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 2.61 2.78 2.08 2.23 2.05 1.80 2.32 -
P/RPS 1.37 1.47 1.16 1.56 1.59 1.55 2.08 -24.20%
P/EPS 17.27 19.09 18.84 27.95 51.49 1,217.41 117.27 -71.95%
EY 5.79 5.24 5.31 3.58 1.94 0.08 0.85 257.25%
DY 1.92 1.80 0.96 0.00 0.00 0.28 0.65 105.19%
P/NAPS 3.22 3.61 2.77 3.14 3.11 2.86 3.80 -10.40%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 16/12/20 17/09/20 22/06/20 09/03/20 02/12/19 25/09/19 25/06/19 -
Price 2.65 2.68 2.45 2.25 2.27 1.71 1.91 -
P/RPS 1.39 1.42 1.37 1.57 1.76 1.48 1.71 -12.84%
P/EPS 17.53 18.40 22.19 28.20 57.02 1,156.54 96.55 -67.76%
EY 5.70 5.43 4.51 3.55 1.75 0.09 1.04 209.25%
DY 1.89 1.87 0.82 0.00 0.00 0.29 0.79 78.40%
P/NAPS 3.27 3.48 3.27 3.17 3.44 2.71 3.13 2.94%

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