[SCIPACK] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 73.77%
YoY- 15.5%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 625,770 469,286 219,642 418,809 365,378 355,855 342,967 11.34%
PBT 61,626 36,857 5,806 36,470 28,537 33,537 31,498 12.74%
Tax -12,638 -8,927 -1,053 -8,112 -5,790 -7,608 -7,206 10.56%
NP 48,988 27,930 4,753 28,358 22,747 25,929 24,292 13.35%
-
NP to SH 49,947 26,119 4,114 26,272 22,747 25,929 24,292 13.75%
-
Tax Rate 20.51% 24.22% 18.14% 22.24% 20.29% 22.69% 22.88% -
Total Cost 576,782 441,356 214,889 390,451 342,631 329,926 318,675 11.18%
-
Net Worth 271,707 232,417 0 203,211 196,737 185,277 113,570 16.87%
Dividend
31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 16,367 - 4,910 14,087 14,056 15,110 10,348 8.54%
Div Payout % 32.77% - 119.36% 53.62% 61.80% 58.28% 42.60% -
Equity
31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 271,707 232,417 0 203,211 196,737 185,277 113,570 16.87%
NOSH 327,922 327,898 327,348 327,898 327,894 272,466 113,570 20.86%
Ratio Analysis
31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 7.83% 5.95% 2.16% 6.77% 6.23% 7.29% 7.08% -
ROE 18.38% 11.24% 0.00% 12.93% 11.56% 13.99% 21.39% -
Per Share
31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 191.16 143.36 67.10 127.78 111.43 130.61 301.99 -7.84%
EPS 15.26 7.98 1.26 8.02 6.94 9.52 21.39 -5.85%
DPS 5.00 0.00 1.50 4.30 4.29 5.55 9.12 -10.18%
NAPS 0.83 0.71 0.00 0.62 0.60 0.68 1.00 -3.27%
Adjusted Per Share Value based on latest NOSH - 327,898
31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 178.20 133.63 62.55 119.26 104.05 101.33 97.66 11.34%
EPS 14.22 7.44 1.17 7.48 6.48 7.38 6.92 13.73%
DPS 4.66 0.00 1.40 4.01 4.00 4.30 2.95 8.51%
NAPS 0.7737 0.6618 0.00 0.5787 0.5602 0.5276 0.3234 16.87%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 29/01/21 31/01/20 31/01/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.46 2.23 1.64 2.10 2.31 2.11 4.30 -
P/RPS 1.29 1.56 2.44 1.64 2.07 1.62 1.42 -1.70%
P/EPS 16.12 27.95 130.49 26.20 33.30 22.17 20.10 -3.86%
EY 6.20 3.58 0.77 3.82 3.00 4.51 4.97 4.03%
DY 2.03 0.00 0.91 2.05 1.86 2.63 2.12 -0.77%
P/NAPS 2.96 3.14 0.00 3.39 3.85 3.10 4.30 -6.45%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 09/03/21 09/03/20 - 16/08/18 09/08/17 10/08/16 12/08/15 -
Price 2.35 2.25 0.00 2.05 2.20 2.07 4.24 -
P/RPS 1.23 1.57 0.00 1.60 1.97 1.58 1.40 -2.28%
P/EPS 15.40 28.20 0.00 25.58 31.71 21.75 19.82 -4.41%
EY 6.49 3.55 0.00 3.91 3.15 4.60 5.04 4.62%
DY 2.13 0.00 0.00 2.10 1.95 2.68 2.15 -0.16%
P/NAPS 2.83 3.17 0.00 3.31 3.67 3.04 4.24 -6.97%

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