[SCIPACK] QoQ Annualized Quarter Result on 30-Apr-2020 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
22-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
30-Apr-2020 [#3]
Profit Trend
QoQ- -5.12%
YoY- 245.06%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 636,040 626,712 619,277 618,004 623,054 610,256 699,336 -6.10%
PBT 66,608 68,732 63,302 66,905 69,960 59,820 24,879 92.23%
Tax -10,628 -17,404 -15,637 -16,218 -16,626 -14,604 -4,615 73.94%
NP 55,980 51,328 47,665 50,686 53,334 45,216 20,264 96.27%
-
NP to SH 55,770 51,152 47,670 48,593 51,216 43,904 17,298 117.46%
-
Tax Rate 15.96% 25.32% 24.70% 24.24% 23.77% 24.41% 18.55% -
Total Cost 580,060 575,384 571,612 567,317 569,720 565,040 679,072 -9.93%
-
Net Worth 271,707 265,152 252,057 245,511 232,417 216,049 206,229 20.08%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div - - 16,367 8,729 - - 10,966 -
Div Payout % - - 34.33% 17.96% - - 63.40% -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 271,707 265,152 252,057 245,511 232,417 216,049 206,229 20.08%
NOSH 327,922 327,899 327,898 327,898 327,898 327,898 327,898 0.00%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 8.80% 8.19% 7.70% 8.20% 8.56% 7.41% 2.90% -
ROE 20.53% 19.29% 18.91% 19.79% 22.04% 20.32% 8.39% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 194.29 191.45 189.18 188.79 190.33 186.42 213.64 -6.10%
EPS 17.04 15.64 14.56 14.84 15.64 13.40 5.28 117.61%
DPS 0.00 0.00 5.00 2.67 0.00 0.00 3.35 -
NAPS 0.83 0.81 0.77 0.75 0.71 0.66 0.63 20.07%
Adjusted Per Share Value based on latest NOSH - 327,898
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 182.29 179.62 177.49 177.12 178.57 174.90 200.43 -6.10%
EPS 15.98 14.66 13.66 13.93 14.68 12.58 4.96 117.36%
DPS 0.00 0.00 4.69 2.50 0.00 0.00 3.14 -
NAPS 0.7787 0.7599 0.7224 0.7036 0.6661 0.6192 0.5911 20.07%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 2.46 2.61 2.78 2.08 2.23 2.05 1.80 -
P/RPS 1.27 1.36 1.47 1.10 1.17 1.10 0.84 31.56%
P/EPS 14.44 16.70 19.09 14.01 14.25 15.28 34.06 -43.41%
EY 6.93 5.99 5.24 7.14 7.02 6.54 2.94 76.65%
DY 0.00 0.00 1.80 1.28 0.00 0.00 1.86 -
P/NAPS 2.96 3.22 3.61 2.77 3.14 3.11 2.86 2.30%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 09/03/21 16/12/20 17/09/20 22/06/20 09/03/20 02/12/19 25/09/19 -
Price 2.35 2.65 2.68 2.45 2.25 2.27 1.71 -
P/RPS 1.21 1.38 1.42 1.30 1.18 1.22 0.80 31.59%
P/EPS 13.79 16.96 18.40 16.50 14.38 16.93 32.36 -43.22%
EY 7.25 5.90 5.43 6.06 6.95 5.91 3.09 76.11%
DY 0.00 0.00 1.87 1.09 0.00 0.00 1.96 -
P/NAPS 2.83 3.27 3.48 3.27 3.17 3.44 2.71 2.91%

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