[SCIPACK] QoQ Cumulative 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- 36.78%
YoY- 4.66%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 374,782 180,315 601,869 468,143 318,020 156,678 619,277 -28.38%
PBT 20,723 9,058 50,683 46,055 33,304 17,183 63,302 -52.40%
Tax 86 407 -4,110 -7,988 -5,314 -4,351 -15,637 -
NP 20,809 9,465 46,573 38,067 27,990 12,832 47,665 -42.36%
-
NP to SH 21,490 9,800 47,029 38,142 27,885 12,788 47,670 -41.12%
-
Tax Rate -0.41% -4.49% 8.11% 17.34% 15.96% 25.32% 24.70% -
Total Cost 353,973 170,850 555,296 430,076 290,030 143,846 571,612 -27.28%
-
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 8,184 8,184 6,547 6,547 - - 16,367 -36.92%
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 7.46% 3.44% 16.90% 13.87% 10.26% 4.82% 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 114.48 55.08 183.85 143.00 97.15 47.86 189.18 -28.39%
EPS 6.56 2.99 14.37 11.65 8.52 3.91 14.56 -41.14%
DPS 2.50 2.50 2.00 2.00 0.00 0.00 5.00 -36.92%
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 107.41 51.68 172.50 134.17 91.15 44.90 177.49 -28.38%
EPS 6.16 2.81 13.48 10.93 7.99 3.67 13.66 -41.10%
DPS 2.35 2.35 1.88 1.88 0.00 0.00 4.69 -36.83%
NAPS 0.8257 0.8163 0.7975 0.7881 0.7787 0.7599 0.7224 9.29%
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 2.08 4.92 1.17 1.75 2.53 5.45 1.47 25.95%
P/EPS 36.26 90.53 15.04 21.46 28.88 66.81 19.09 53.19%
EY 2.76 1.10 6.65 4.66 3.46 1.50 5.24 -34.70%
DY 1.05 0.92 0.93 0.80 0.00 0.00 1.80 -30.11%
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 2.03 4.72 1.47 1.71 2.42 5.54 1.42 26.82%
P/EPS 35.34 86.85 18.79 21.03 27.59 67.84 18.40 54.32%
EY 2.83 1.15 5.32 4.76 3.62 1.47 5.43 -35.16%
DY 1.08 0.96 0.74 0.82 0.00 0.00 1.87 -30.57%
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