[SCIPACK] QoQ Cumulative 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- 42.32%
YoY- 107.04%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 318,020 156,678 619,277 463,503 311,527 152,564 699,336 -40.72%
PBT 33,304 17,183 63,302 50,179 34,980 14,955 24,879 21.35%
Tax -5,314 -4,351 -15,637 -12,164 -8,313 -3,651 -4,615 9.81%
NP 27,990 12,832 47,665 38,015 26,667 11,304 20,264 23.90%
-
NP to SH 27,885 12,788 47,670 36,445 25,608 10,976 17,298 37.28%
-
Tax Rate 15.96% 25.32% 24.70% 24.24% 23.77% 24.41% 18.55% -
Total Cost 290,030 143,846 571,612 425,488 284,860 141,260 679,072 -43.14%
-
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 6,546 - - 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 10.26% 4.82% 18.91% 14.84% 11.02% 5.08% 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 97.15 47.86 189.18 141.59 95.17 46.61 213.64 -40.72%
EPS 8.52 3.91 14.56 11.13 7.82 3.35 5.28 37.37%
DPS 0.00 0.00 5.00 2.00 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 90.56 44.62 176.35 131.99 88.71 43.44 199.14 -40.72%
EPS 7.94 3.64 13.57 10.38 7.29 3.13 4.93 37.20%
DPS 0.00 0.00 4.66 1.86 0.00 0.00 3.12 -
NAPS 0.7737 0.7551 0.7178 0.6991 0.6618 0.6152 0.5873 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 2.53 5.45 1.47 1.47 2.34 4.40 0.84 107.86%
P/EPS 28.88 66.81 19.09 18.68 28.51 61.14 34.06 -10.37%
EY 3.46 1.50 5.24 5.35 3.51 1.64 2.94 11.41%
DY 0.00 0.00 1.80 0.96 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 2.42 5.54 1.42 1.73 2.36 4.87 0.80 108.46%
P/EPS 27.59 67.84 18.40 22.01 28.76 67.70 32.36 -10.04%
EY 3.62 1.47 5.43 4.54 3.48 1.48 3.09 11.07%
DY 0.00 0.00 1.87 0.82 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