[SCIPACK] YoY Annualized Quarter Result on 31-Jan-2019 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Jan-2019 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 749,564 636,040 623,054 0 422,228 361,904 373,464 13.26%
PBT 41,446 66,608 69,960 0 29,632 28,176 31,002 5.32%
Tax 172 -10,628 -16,626 0 -5,444 -6,550 -5,834 -
NP 41,618 55,980 53,334 0 24,188 21,626 25,168 9.41%
-
NP to SH 42,980 55,770 51,216 0 22,254 21,626 25,168 10.04%
-
Tax Rate -0.41% 15.96% 23.77% - 18.37% 23.25% 18.82% -
Total Cost 707,946 580,060 569,720 0 398,040 340,278 348,296 13.52%
-
Net Worth 288,087 271,707 232,417 0 203,211 196,737 185,620 8.17%
Dividend
31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 CAGR
Div 16,368 - - - 12,127 15,214 15,177 1.36%
Div Payout % 38.08% - - - 54.49% 70.35% 60.30% -
Equity
31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 288,087 271,707 232,417 0 203,211 196,737 185,620 8.17%
NOSH 327,922 327,922 327,898 327,348 327,898 327,894 272,971 3.33%
Ratio Analysis
31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 5.55% 8.80% 8.56% 0.00% 5.73% 5.98% 6.74% -
ROE 14.92% 20.53% 22.04% 0.00% 10.95% 10.99% 13.56% -
Per Share
31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 228.96 194.29 190.33 0.00 128.82 110.37 136.81 9.64%
EPS 13.12 17.04 15.64 0.00 6.80 6.60 9.22 6.51%
DPS 5.00 0.00 0.00 0.00 3.70 4.64 5.56 -1.88%
NAPS 0.88 0.83 0.71 0.00 0.62 0.60 0.68 4.71%
Adjusted Per Share Value based on latest NOSH - 327,348
31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 214.83 182.29 178.57 0.00 121.01 103.72 107.04 13.26%
EPS 12.32 15.98 14.68 0.00 6.38 6.20 7.21 10.05%
DPS 4.69 0.00 0.00 0.00 3.48 4.36 4.35 1.35%
NAPS 0.8257 0.7787 0.6661 0.00 0.5824 0.5639 0.532 8.17%
Price Multiplier on Financial Quarter End Date
31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 CAGR
Date 31/01/22 29/01/21 31/01/20 31/01/19 29/06/18 30/06/17 30/06/16 -
Price 2.38 2.46 2.23 1.64 2.10 2.31 2.11 -
P/RPS 1.04 1.27 1.17 0.00 1.63 2.09 1.54 -6.77%
P/EPS 18.13 14.44 14.25 0.00 30.93 35.02 22.89 -4.08%
EY 5.52 6.93 7.02 0.00 3.23 2.86 4.37 4.26%
DY 2.10 0.00 0.00 0.00 1.76 2.01 2.64 -4.00%
P/NAPS 2.70 2.96 3.14 0.00 3.39 3.85 3.10 -2.44%
Price Multiplier on Announcement Date
31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 CAGR
Date 11/03/22 09/03/21 09/03/20 - 16/08/18 09/08/17 10/08/16 -
Price 2.32 2.35 2.25 0.00 2.05 2.20 2.07 -
P/RPS 1.01 1.21 1.18 0.00 1.59 1.99 1.51 -6.93%
P/EPS 17.67 13.79 14.38 0.00 30.19 33.36 22.45 -4.19%
EY 5.66 7.25 6.95 0.00 3.31 3.00 4.45 4.39%
DY 2.16 0.00 0.00 0.00 1.80 2.11 2.69 -3.84%
P/NAPS 2.64 2.83 3.17 0.00 3.31 3.67 3.04 -2.49%

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