[SCIPACK] YoY Annualized Quarter Result on 31-Jul-2020 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
17-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jul-2020 [#4]
Profit Trend
QoQ- -1.9%
YoY- 175.58%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 31/12/17 CAGR
Revenue 774,784 774,049 601,869 619,277 699,336 430,756 388,647 13.15%
PBT 36,586 42,502 50,683 63,302 24,879 20,622 35,742 0.41%
Tax -8,464 -185 -4,110 -15,637 -4,615 -3,775 -8,665 -0.41%
NP 28,122 42,317 46,573 47,665 20,264 16,847 27,077 0.68%
-
NP to SH 35,939 43,151 47,029 47,670 17,298 15,241 25,958 5.99%
-
Tax Rate 23.13% 0.44% 8.11% 24.70% 18.55% 18.31% 24.24% -
Total Cost 746,662 731,732 555,296 571,612 679,072 413,909 361,570 13.86%
-
Net Worth 382,176 353,029 278,266 252,057 206,229 196,408 199,662 12.33%
Dividend
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 31/12/17 CAGR
Div 17,531 16,810 6,547 16,367 10,966 10,966 15,612 2.09%
Div Payout % 48.78% 38.96% 13.92% 34.33% 63.40% 71.95% 60.15% -
Equity
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 31/12/17 CAGR
Net Worth 382,176 353,029 278,266 252,057 206,229 196,408 199,662 12.33%
NOSH 351,171 351,171 327,922 327,898 327,898 327,898 327,894 1.23%
Ratio Analysis
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 31/12/17 CAGR
NP Margin 3.63% 5.47% 7.74% 7.70% 2.90% 3.91% 6.97% -
ROE 9.40% 12.22% 16.90% 18.91% 8.39% 7.76% 13.00% -
Per Share
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 31/12/17 CAGR
RPS 220.97 230.22 183.85 189.18 213.64 131.59 118.74 11.76%
EPS 10.25 13.09 14.37 14.56 5.28 4.65 7.92 4.72%
DPS 5.00 5.00 2.00 5.00 3.35 3.35 4.77 0.84%
NAPS 1.09 1.05 0.85 0.77 0.63 0.60 0.61 10.95%
Adjusted Per Share Value based on latest NOSH - 327,898
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 31/12/17 CAGR
RPS 220.63 220.42 171.39 176.35 199.14 122.66 110.67 13.15%
EPS 10.23 12.29 13.39 13.57 4.93 4.34 7.39 5.99%
DPS 4.99 4.79 1.86 4.66 3.12 3.12 4.45 2.07%
NAPS 1.0883 1.0053 0.7924 0.7178 0.5873 0.5593 0.5686 12.32%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 31/12/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/12/18 29/12/17 -
Price 2.25 2.11 2.16 2.78 1.80 1.62 2.29 -
P/RPS 1.02 0.92 1.17 1.47 0.84 1.23 1.93 -10.79%
P/EPS 21.95 16.44 15.04 19.09 34.06 34.79 28.88 -4.79%
EY 4.56 6.08 6.65 5.24 2.94 2.87 3.46 5.06%
DY 2.22 2.37 0.93 1.80 1.86 2.07 2.08 1.17%
P/NAPS 2.06 2.01 2.54 3.61 2.86 2.70 3.75 -10.17%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 31/12/17 CAGR
Date 19/09/23 28/09/22 28/09/21 17/09/20 25/09/19 22/02/19 05/02/18 -
Price 2.22 2.35 2.70 2.68 1.71 1.59 2.32 -
P/RPS 1.00 1.02 1.47 1.42 0.80 1.21 1.95 -11.27%
P/EPS 21.66 18.31 18.79 18.40 32.36 34.15 29.25 -5.23%
EY 4.62 5.46 5.32 5.43 3.09 2.93 3.42 5.53%
DY 2.25 2.13 0.74 1.87 1.96 2.11 2.06 1.59%
P/NAPS 2.04 2.24 3.18 3.48 2.71 2.65 3.80 -10.54%

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