[SCIPACK] QoQ Annualized Quarter Result on 30-Apr-2021 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
22-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- -8.81%
YoY- 4.66%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 749,564 721,260 601,869 624,190 636,040 626,712 619,277 13.53%
PBT 41,446 36,232 50,683 61,406 66,608 68,732 63,302 -24.54%
Tax 172 1,628 -4,110 -10,650 -10,628 -17,404 -15,637 -
NP 41,618 37,860 46,573 50,756 55,980 51,328 47,665 -8.62%
-
NP to SH 42,980 39,200 47,029 50,856 55,770 51,152 47,670 -6.65%
-
Tax Rate -0.41% -4.49% 8.11% 17.34% 15.96% 25.32% 24.70% -
Total Cost 707,946 683,400 555,296 573,434 580,060 575,384 571,612 15.28%
-
Net Worth 288,087 284,813 278,266 274,992 271,707 265,152 252,057 9.28%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div 16,368 32,737 6,547 8,729 - - 16,367 0.00%
Div Payout % 38.08% 83.51% 13.92% 17.17% - - 34.33% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 288,087 284,813 278,266 274,992 271,707 265,152 252,057 9.28%
NOSH 327,922 327,922 327,922 327,922 327,922 327,899 327,898 0.00%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 5.55% 5.25% 7.74% 8.13% 8.80% 8.19% 7.70% -
ROE 14.92% 13.76% 16.90% 18.49% 20.53% 19.29% 18.91% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 228.96 220.32 183.85 190.67 194.29 191.45 189.18 13.52%
EPS 13.12 11.96 14.37 15.53 17.04 15.64 14.56 -6.68%
DPS 5.00 10.00 2.00 2.67 0.00 0.00 5.00 0.00%
NAPS 0.88 0.87 0.85 0.84 0.83 0.81 0.77 9.28%
Adjusted Per Share Value based on latest NOSH - 327,922
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 213.45 205.39 171.39 177.75 181.12 178.46 176.35 13.53%
EPS 12.24 11.16 13.39 14.48 15.88 14.57 13.57 -6.62%
DPS 4.66 9.32 1.86 2.49 0.00 0.00 4.66 0.00%
NAPS 0.8204 0.811 0.7924 0.7831 0.7737 0.7551 0.7178 9.28%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 2.38 2.71 2.16 2.50 2.46 2.61 2.78 -
P/RPS 1.04 1.23 1.17 1.31 1.27 1.36 1.47 -20.55%
P/EPS 18.13 22.63 15.04 16.09 14.44 16.70 19.09 -3.37%
EY 5.52 4.42 6.65 6.21 6.93 5.99 5.24 3.52%
DY 2.10 3.69 0.93 1.07 0.00 0.00 1.80 10.79%
P/NAPS 2.70 3.11 2.54 2.98 2.96 3.22 3.61 -17.56%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 11/03/22 07/12/21 28/09/21 22/06/21 09/03/21 16/12/20 17/09/20 -
Price 2.32 2.60 2.70 2.45 2.35 2.65 2.68 -
P/RPS 1.01 1.18 1.47 1.28 1.21 1.38 1.42 -20.26%
P/EPS 17.67 21.71 18.79 15.77 13.79 16.96 18.40 -2.65%
EY 5.66 4.61 5.32 6.34 7.25 5.90 5.43 2.79%
DY 2.16 3.85 0.74 1.09 0.00 0.00 1.87 10.05%
P/NAPS 2.64 2.99 3.18 2.92 2.83 3.27 3.48 -16.77%

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