[SCIPACK] QoQ Cumulative Quarter Result on 31-Jan-2021 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
09-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jan-2021 [#2]
Profit Trend
QoQ- 118.06%
YoY- 8.89%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 180,315 601,869 468,143 318,020 156,678 619,277 463,503 -46.61%
PBT 9,058 50,683 46,055 33,304 17,183 63,302 50,179 -67.95%
Tax 407 -4,110 -7,988 -5,314 -4,351 -15,637 -12,164 -
NP 9,465 46,573 38,067 27,990 12,832 47,665 38,015 -60.32%
-
NP to SH 9,800 47,029 38,142 27,885 12,788 47,670 36,445 -58.23%
-
Tax Rate -4.49% 8.11% 17.34% 15.96% 25.32% 24.70% 24.24% -
Total Cost 170,850 555,296 430,076 290,030 143,846 571,612 425,488 -45.48%
-
Net Worth 284,813 278,266 274,992 271,707 265,152 252,057 245,511 10.37%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 8,184 6,547 6,547 - - 16,367 6,546 16.00%
Div Payout % 83.51% 13.92% 17.17% - - 34.33% 17.96% -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 284,813 278,266 274,992 271,707 265,152 252,057 245,511 10.37%
NOSH 327,922 327,922 327,922 327,922 327,899 327,898 327,898 0.00%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 5.25% 7.74% 8.13% 8.80% 8.19% 7.70% 8.20% -
ROE 3.44% 16.90% 13.87% 10.26% 4.82% 18.91% 14.84% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 55.08 183.85 143.00 97.15 47.86 189.18 141.59 -46.61%
EPS 2.99 14.37 11.65 8.52 3.91 14.56 11.13 -58.26%
DPS 2.50 2.00 2.00 0.00 0.00 5.00 2.00 15.99%
NAPS 0.87 0.85 0.84 0.83 0.81 0.77 0.75 10.37%
Adjusted Per Share Value based on latest NOSH - 327,922
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 51.35 171.39 133.31 90.56 44.62 176.35 131.99 -46.61%
EPS 2.79 13.39 10.86 7.94 3.64 13.57 10.38 -58.25%
DPS 2.33 1.86 1.86 0.00 0.00 4.66 1.86 16.15%
NAPS 0.811 0.7924 0.7831 0.7737 0.7551 0.7178 0.6991 10.37%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 2.71 2.16 2.50 2.46 2.61 2.78 2.08 -
P/RPS 4.92 1.17 1.75 2.53 5.45 1.47 1.47 123.25%
P/EPS 90.53 15.04 21.46 28.88 66.81 19.09 18.68 185.55%
EY 1.10 6.65 4.66 3.46 1.50 5.24 5.35 -65.06%
DY 0.92 0.93 0.80 0.00 0.00 1.80 0.96 -2.78%
P/NAPS 3.11 2.54 2.98 2.96 3.22 3.61 2.77 8.00%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 07/12/21 28/09/21 22/06/21 09/03/21 16/12/20 17/09/20 22/06/20 -
Price 2.60 2.70 2.45 2.35 2.65 2.68 2.45 -
P/RPS 4.72 1.47 1.71 2.42 5.54 1.42 1.73 94.89%
P/EPS 86.85 18.79 21.03 27.59 67.84 18.40 22.01 149.08%
EY 1.15 5.32 4.76 3.62 1.47 5.43 4.54 -59.86%
DY 0.96 0.74 0.82 0.00 0.00 1.87 0.82 11.04%
P/NAPS 2.99 3.18 2.92 2.83 3.27 3.48 3.27 -5.77%

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