[SCIPACK] QoQ Annualized Quarter Result on 30-Apr-2019 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
25-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
30-Apr-2019 [#3]
Profit Trend
QoQ- -2.13%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Revenue 623,054 610,256 699,336 460,848 464,208 0 430,756 40.52%
PBT 69,960 59,820 24,879 19,248 19,716 0 20,622 208.31%
Tax -16,626 -14,604 -4,615 -3,290 -3,429 0 -3,775 292.16%
NP 53,334 45,216 20,264 15,957 16,286 0 16,847 189.26%
-
NP to SH 51,216 43,904 17,298 14,082 14,388 0 15,241 205.62%
-
Tax Rate 23.77% 24.41% 18.55% 17.09% 17.39% - 18.31% -
Total Cost 569,720 565,040 679,072 444,891 447,922 0 413,909 34.24%
-
Net Worth 232,417 216,049 206,229 199,682 196,408 0 196,408 16.78%
Dividend
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Div - - 10,966 8,772 9,399 - 10,966 -
Div Payout % - - 63.40% 62.30% 65.33% - 71.95% -
Equity
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Net Worth 232,417 216,049 206,229 199,682 196,408 0 196,408 16.78%
NOSH 327,898 327,898 327,898 327,898 327,898 327,348 327,898 0.00%
Ratio Analysis
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
NP Margin 8.56% 7.41% 2.90% 3.46% 3.51% 0.00% 3.91% -
ROE 22.04% 20.32% 8.39% 7.05% 7.33% 0.00% 7.76% -
Per Share
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
RPS 190.33 186.42 213.64 140.78 141.81 0.00 131.59 40.51%
EPS 15.64 13.40 5.28 4.30 4.40 0.00 4.65 205.87%
DPS 0.00 0.00 3.35 2.68 2.87 0.00 3.35 -
NAPS 0.71 0.66 0.63 0.61 0.60 0.00 0.60 16.78%
Adjusted Per Share Value based on latest NOSH - 327,898
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
RPS 178.57 174.90 200.43 132.08 133.04 0.00 123.46 40.51%
EPS 14.68 12.58 4.96 4.04 4.12 0.00 4.37 205.52%
DPS 0.00 0.00 3.14 2.51 2.69 0.00 3.14 -
NAPS 0.6661 0.6192 0.5911 0.5723 0.5629 0.00 0.5629 16.78%
Price Multiplier on Financial Quarter End Date
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 29/03/19 31/01/19 31/12/18 -
Price 2.23 2.05 1.80 2.32 1.63 1.64 1.62 -
P/RPS 1.17 1.10 0.84 1.65 1.15 0.00 1.23 -4.50%
P/EPS 14.25 15.28 34.06 53.93 37.08 0.00 34.79 -56.07%
EY 7.02 6.54 2.94 1.85 2.70 0.00 2.87 128.05%
DY 0.00 0.00 1.86 1.16 1.76 0.00 2.07 -
P/NAPS 3.14 3.11 2.86 3.80 2.72 0.00 2.70 14.92%
Price Multiplier on Announcement Date
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Date 09/03/20 02/12/19 25/09/19 25/06/19 14/05/19 - 22/02/19 -
Price 2.25 2.27 1.71 1.91 2.20 0.00 1.59 -
P/RPS 1.18 1.22 0.80 1.36 1.55 0.00 1.21 -2.28%
P/EPS 14.38 16.93 32.36 44.40 50.05 0.00 34.15 -54.94%
EY 6.95 5.91 3.09 2.25 2.00 0.00 2.93 121.69%
DY 0.00 0.00 1.96 1.40 1.31 0.00 2.11 -
P/NAPS 3.17 3.44 2.71 3.13 3.67 0.00 2.65 17.95%

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