[SCIPACK] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 47.43%
YoY- -41.29%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/07/21 31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 601,869 619,277 379,032 430,756 388,647 371,158 344,953 10.47%
PBT 50,683 63,302 3,657 20,622 35,742 29,950 35,728 6.45%
Tax -4,110 -15,637 -1,354 -3,775 -8,665 -5,432 -9,007 -13.10%
NP 46,573 47,665 2,303 16,847 27,077 24,518 26,721 10.45%
-
NP to SH 47,029 47,670 484 15,241 25,958 24,518 26,721 10.64%
-
Tax Rate 8.11% 24.70% 37.02% 18.31% 24.24% 18.14% 25.21% -
Total Cost 555,296 571,612 376,729 413,909 361,570 346,640 318,232 10.47%
-
Net Worth 278,266 252,057 206,229 196,408 199,662 190,510 434,643 -7.67%
Dividend
31/07/21 31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 6,547 16,367 1,636 10,975 14,901 14,766 16,037 -14.81%
Div Payout % 13.92% 34.33% 338.17% 72.01% 57.41% 60.23% 60.02% -
Equity
31/07/21 31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 278,266 252,057 206,229 196,408 199,662 190,510 434,643 -7.67%
NOSH 327,922 327,898 327,898 327,898 327,894 273,246 273,360 3.31%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 7.74% 7.70% 0.61% 3.91% 6.97% 6.61% 7.75% -
ROE 16.90% 18.91% 0.23% 7.76% 13.00% 12.87% 6.15% -
Per Share
31/07/21 31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 183.85 189.18 115.79 131.59 118.74 136.38 126.19 6.96%
EPS 14.37 14.56 0.15 4.66 7.93 9.01 9.77 7.15%
DPS 2.00 5.00 0.50 3.35 4.55 5.42 5.87 -17.53%
NAPS 0.85 0.77 0.63 0.60 0.61 0.70 1.59 -10.60%
Adjusted Per Share Value based on latest NOSH - 327,898
31/07/21 31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 171.39 176.35 107.93 122.66 110.67 105.69 98.23 10.47%
EPS 13.39 13.57 0.14 4.34 7.39 6.98 7.61 10.64%
DPS 1.86 4.66 0.47 3.13 4.24 4.20 4.57 -14.86%
NAPS 0.7924 0.7178 0.5873 0.5593 0.5686 0.5425 1.2377 -7.67%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 2.16 2.78 1.80 1.62 2.29 2.23 5.49 -
P/RPS 1.17 1.47 1.55 1.23 1.93 1.64 4.35 -20.94%
P/EPS 15.04 19.09 1,217.41 34.79 28.88 24.75 56.16 -21.00%
EY 6.65 5.24 0.08 2.87 3.46 4.04 1.78 26.60%
DY 0.93 1.80 0.28 2.07 1.99 2.43 1.07 -2.47%
P/NAPS 2.54 3.61 2.86 2.70 3.75 3.19 3.45 -5.33%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/09/21 17/09/20 25/09/19 22/02/19 05/02/18 24/02/17 22/02/16 -
Price 2.70 2.68 1.71 1.59 2.32 2.35 2.22 -
P/RPS 1.47 1.42 1.48 1.21 1.95 1.72 1.76 -3.17%
P/EPS 18.79 18.40 1,156.54 34.15 29.25 26.09 22.71 -3.33%
EY 5.32 5.43 0.09 2.93 3.42 3.83 4.40 3.45%
DY 0.74 1.87 0.29 2.11 1.96 2.31 2.64 -20.36%
P/NAPS 3.18 3.48 2.71 2.65 3.80 3.36 1.40 15.81%

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