[SCIPACK] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
14-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ--%
YoY- -21.18%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 150,123 151,976 34,484 109,190 102,034 94,066 86,010 10.48%
PBT 12,751 15,199 1,058 6,406 10,482 7,181 9,136 6.14%
Tax -2,674 -3,851 -112 -539 -2,710 -1,178 -2,379 2.11%
NP 10,077 11,348 946 5,867 7,772 6,003 6,757 7.41%
-
NP to SH 10,257 10,837 816 5,687 7,215 6,003 6,757 7.75%
-
Tax Rate 20.97% 25.34% 10.59% 8.41% 25.85% 16.40% 26.04% -
Total Cost 140,046 140,628 33,538 103,323 94,262 88,063 79,253 10.72%
-
Net Worth 274,992 245,511 199,682 202,970 235,901 184,707 176,861 8.22%
Dividend
30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 6,547 6,546 - 3,273 3,767 3,585 3,968 9.37%
Div Payout % 63.83% 60.41% - 57.56% 52.22% 59.73% 58.72% -
Equity
30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 274,992 245,511 199,682 202,970 235,901 184,707 176,861 8.22%
NOSH 327,922 327,898 327,898 327,898 327,894 271,628 113,372 20.94%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.71% 7.47% 2.74% 5.37% 7.62% 6.38% 7.86% -
ROE 3.73% 4.41% 0.41% 2.80% 3.06% 3.25% 3.82% -
Per Share
30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 45.86 46.43 10.53 33.35 31.14 34.63 75.86 -8.61%
EPS 3.13 3.31 0.25 1.73 2.20 2.21 5.96 -10.88%
DPS 2.00 2.00 0.00 1.00 1.15 1.32 3.50 -9.53%
NAPS 0.84 0.75 0.61 0.62 0.72 0.68 1.56 -10.48%
Adjusted Per Share Value based on latest NOSH - 327,898
30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 42.75 43.28 9.82 31.09 29.06 26.79 24.49 10.48%
EPS 2.92 3.09 0.23 1.62 2.05 1.71 1.92 7.79%
DPS 1.86 1.86 0.00 0.93 1.07 1.02 1.13 9.33%
NAPS 0.7831 0.6991 0.5686 0.578 0.6718 0.526 0.5036 8.22%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/04/21 30/04/20 30/04/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.50 2.08 2.32 2.00 2.19 2.22 4.40 -
P/RPS 5.45 4.48 22.02 6.00 7.03 6.41 5.80 -1.10%
P/EPS 79.79 62.83 930.70 115.13 99.45 100.45 73.83 1.39%
EY 1.25 1.59 0.11 0.87 1.01 1.00 1.35 -1.36%
DY 0.80 0.96 0.00 0.50 0.53 0.59 0.80 0.00%
P/NAPS 2.98 2.77 3.80 3.23 3.04 3.26 2.82 0.99%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 22/06/21 22/06/20 25/06/19 14/11/18 20/11/17 10/11/16 17/11/15 -
Price 2.45 2.45 1.91 1.99 2.19 2.28 5.24 -
P/RPS 5.34 5.28 18.13 5.97 7.03 6.58 6.91 -4.50%
P/EPS 78.20 74.01 766.22 114.55 99.45 103.17 87.92 -2.07%
EY 1.28 1.35 0.13 0.87 1.01 0.97 1.14 2.09%
DY 0.82 0.82 0.00 0.50 0.53 0.58 0.67 3.68%
P/NAPS 2.92 3.27 3.13 3.21 3.04 3.35 3.36 -2.48%

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