[SCIPACK] QoQ Cumulative Quarter Result on 31-Jul-2021 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jul-2021 [#4]
Profit Trend
QoQ- 23.3%
YoY- -1.34%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 582,213 374,782 180,315 601,869 468,143 318,020 156,678 140.48%
PBT 32,344 20,723 9,058 50,683 46,055 33,304 17,183 52.62%
Tax -1,211 86 407 -4,110 -7,988 -5,314 -4,351 -57.47%
NP 31,133 20,809 9,465 46,573 38,067 27,990 12,832 80.85%
-
NP to SH 31,798 21,490 9,800 47,029 38,142 27,885 12,788 83.84%
-
Tax Rate 3.74% -0.41% -4.49% 8.11% 17.34% 15.96% 25.32% -
Total Cost 551,080 353,973 170,850 555,296 430,076 290,030 143,846 145.44%
-
Net Worth 297,908 288,087 284,813 278,266 274,992 271,707 265,152 8.09%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 8,184 8,184 8,184 6,547 6,547 - - -
Div Payout % 25.74% 38.08% 83.51% 13.92% 17.17% - - -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 297,908 288,087 284,813 278,266 274,992 271,707 265,152 8.09%
NOSH 327,922 327,922 327,922 327,922 327,922 327,922 327,899 0.00%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 5.35% 5.55% 5.25% 7.74% 8.13% 8.80% 8.19% -
ROE 10.67% 7.46% 3.44% 16.90% 13.87% 10.26% 4.82% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 177.84 114.48 55.08 183.85 143.00 97.15 47.86 140.48%
EPS 9.71 6.56 2.99 14.37 11.65 8.52 3.91 83.68%
DPS 2.50 2.50 2.50 2.00 2.00 0.00 0.00 -
NAPS 0.91 0.88 0.87 0.85 0.84 0.83 0.81 8.09%
Adjusted Per Share Value based on latest NOSH - 327,922
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 165.79 106.72 51.35 171.39 133.31 90.56 44.62 140.47%
EPS 9.05 6.12 2.79 13.39 10.86 7.94 3.64 83.83%
DPS 2.33 2.33 2.33 1.86 1.86 0.00 0.00 -
NAPS 0.8483 0.8204 0.811 0.7924 0.7831 0.7737 0.7551 8.09%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 2.35 2.38 2.71 2.16 2.50 2.46 2.61 -
P/RPS 1.32 2.08 4.92 1.17 1.75 2.53 5.45 -61.24%
P/EPS 24.19 36.26 90.53 15.04 21.46 28.88 66.81 -49.29%
EY 4.13 2.76 1.10 6.65 4.66 3.46 1.50 96.80%
DY 1.06 1.05 0.92 0.93 0.80 0.00 0.00 -
P/NAPS 2.58 2.70 3.11 2.54 2.98 2.96 3.22 -13.76%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 10/06/22 11/03/22 07/12/21 28/09/21 22/06/21 09/03/21 16/12/20 -
Price 2.23 2.32 2.60 2.70 2.45 2.35 2.65 -
P/RPS 1.25 2.03 4.72 1.47 1.71 2.42 5.54 -63.03%
P/EPS 22.96 35.34 86.85 18.79 21.03 27.59 67.84 -51.53%
EY 4.36 2.83 1.15 5.32 4.76 3.62 1.47 106.84%
DY 1.12 1.08 0.96 0.74 0.82 0.00 0.00 -
P/NAPS 2.45 2.64 2.99 3.18 2.92 2.83 3.27 -17.55%

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