[SCIPACK] YoY Quarter Result on 31-Jul-2021 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jul-2021 [#4]
Profit Trend
QoQ- -13.36%
YoY- -20.83%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 CAGR
Revenue 181,840 185,319 191,836 133,726 155,774 123,275 110,452 9.33%
PBT 9,799 -7,858 10,158 4,628 13,123 819 -600 -
Tax -2,086 -494 1,026 3,878 -3,473 -502 -514 28.49%
NP 7,713 -8,352 11,184 8,506 9,650 317 -1,114 -
-
NP to SH 6,807 149 11,353 8,887 11,225 -305 -1,573 -
-
Tax Rate 21.29% - -10.10% -83.79% 26.46% 61.29% - -
Total Cost 174,127 193,671 180,652 125,220 146,124 122,958 111,566 8.29%
-
Net Worth 410,226 382,176 353,029 278,266 252,057 206,229 196,408 14.09%
Dividend
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 CAGR
Div 17,531 8,765 8,405 - 9,820 - 1,636 52.89%
Div Payout % 257.54% 5,882.90% 74.04% - 87.49% - 0.00% -
Equity
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 CAGR
Net Worth 410,226 382,176 353,029 278,266 252,057 206,229 196,408 14.09%
NOSH 351,171 351,171 351,171 327,922 327,898 327,898 327,898 1.23%
Ratio Analysis
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 CAGR
NP Margin 4.24% -4.51% 5.83% 6.36% 6.19% 0.26% -1.01% -
ROE 1.66% 0.04% 3.22% 3.19% 4.45% -0.15% -0.80% -
Per Share
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 CAGR
RPS 51.86 52.85 57.06 40.85 47.59 37.66 33.74 7.99%
EPS 1.94 0.04 3.38 2.72 3.43 -0.09 -0.48 -
DPS 5.00 2.50 2.50 0.00 3.00 0.00 0.50 51.01%
NAPS 1.17 1.09 1.05 0.85 0.77 0.63 0.60 12.69%
Adjusted Per Share Value based on latest NOSH - 327,922
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 CAGR
RPS 52.12 53.11 54.98 38.33 44.65 35.33 31.66 9.33%
EPS 1.95 0.04 3.25 2.55 3.22 -0.09 -0.45 -
DPS 5.02 2.51 2.41 0.00 2.81 0.00 0.47 52.80%
NAPS 1.1757 1.0953 1.0118 0.7975 0.7224 0.5911 0.5629 14.09%
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 CAGR
Date 31/07/24 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/12/18 -
Price 2.00 2.25 2.11 2.16 2.78 1.80 1.62 -
P/RPS 3.86 4.26 3.70 5.29 5.84 4.78 4.80 -3.82%
P/EPS 103.02 5,294.61 62.49 79.57 81.07 -1,931.89 -337.13 -
EY 0.97 0.02 1.60 1.26 1.23 -0.05 -0.30 -
DY 2.50 1.11 1.18 0.00 1.08 0.00 0.31 45.30%
P/NAPS 1.71 2.06 2.01 2.54 3.61 2.86 2.70 -7.85%
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 CAGR
Date 18/09/24 19/09/23 28/09/22 28/09/21 17/09/20 25/09/19 22/02/19 -
Price 1.92 2.22 2.35 2.70 2.68 1.71 1.59 -
P/RPS 3.70 4.20 4.12 6.61 5.63 4.54 4.71 -4.22%
P/EPS 98.90 5,224.02 69.60 99.46 78.16 -1,835.30 -330.89 -
EY 1.01 0.02 1.44 1.01 1.28 -0.05 -0.30 -
DY 2.60 1.13 1.06 0.00 1.12 0.00 0.31 46.33%
P/NAPS 1.64 2.04 2.24 3.18 3.48 2.71 2.65 -8.23%

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