[SCIPACK] YoY Cumulative 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?
Cumulative Result
31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 374,782 318,020 311,527 0 211,114 180,952 186,732 13.26%
PBT 20,723 33,304 34,980 0 14,816 14,088 15,501 5.32%
Tax 86 -5,314 -8,313 0 -2,722 -3,275 -2,917 -
NP 20,809 27,990 26,667 0 12,094 10,813 12,584 9.41%
-
NP to SH 21,490 27,885 25,608 0 11,127 10,813 12,584 10.04%
-
Tax Rate -0.41% 15.96% 23.77% - 18.37% 23.25% 18.82% -
Total Cost 353,973 290,030 284,860 0 199,020 170,139 174,148 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 8,184 - - - 6,063 7,607 7,588 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 7.46% 10.26% 11.02% 0.00% 5.48% 5.50% 6.78% -
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 114.48 97.15 95.17 0.00 64.41 55.19 68.41 9.64%
EPS 6.56 8.52 7.82 0.00 3.40 3.30 4.61 6.51%
DPS 2.50 0.00 0.00 0.00 1.85 2.32 2.78 -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 107.41 91.15 89.28 0.00 60.51 51.86 53.52 13.26%
EPS 6.16 7.99 7.34 0.00 3.19 3.10 3.61 10.02%
DPS 2.35 0.00 0.00 0.00 1.74 2.18 2.17 1.43%
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 2.08 2.53 2.34 0.00 3.26 4.19 3.08 -6.77%
P/EPS 36.26 28.88 28.51 0.00 61.86 70.05 45.77 -4.07%
EY 2.76 3.46 3.51 0.00 1.62 1.43 2.18 4.30%
DY 1.05 0.00 0.00 0.00 0.88 1.00 1.32 -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 2.03 2.42 2.36 0.00 3.18 3.99 3.03 -6.91%
P/EPS 35.34 27.59 28.76 0.00 60.39 66.71 44.90 -4.19%
EY 2.83 3.62 3.48 0.00 1.66 1.50 2.23 4.35%
DY 1.08 0.00 0.00 0.00 0.90 1.05 1.34 -3.78%
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