[SCIPACK] QoQ Cumulative Quarter Result on 31-Oct-2019 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
02-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Oct-2019 [#1]
Profit Trend
QoQ- -36.55%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Revenue 619,277 463,503 311,527 152,564 699,336 576,061 541,577 10.54%
PBT 63,302 50,179 34,980 14,955 24,879 24,060 23,002 113.22%
Tax -15,637 -12,164 -8,313 -3,651 -4,615 -4,113 -4,001 177.18%
NP 47,665 38,015 26,667 11,304 20,264 19,947 19,001 98.95%
-
NP to SH 47,670 36,445 25,608 10,976 17,298 17,603 16,787 118.28%
-
Tax Rate 24.70% 24.24% 23.77% 24.41% 18.55% 17.09% 17.39% -
Total Cost 571,612 425,488 284,860 141,260 679,072 556,114 522,576 6.93%
-
Net Worth 252,057 245,511 232,417 216,049 206,229 199,682 196,408 20.51%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Div 16,367 6,546 - - 10,966 10,966 10,966 34.92%
Div Payout % 34.33% 17.96% - - 63.40% 62.30% 65.33% -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Net Worth 252,057 245,511 232,417 216,049 206,229 199,682 196,408 20.51%
NOSH 327,898 327,898 327,898 327,898 327,898 327,898 327,898 0.00%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
NP Margin 7.70% 8.20% 8.56% 7.41% 2.90% 3.46% 3.51% -
ROE 18.91% 14.84% 11.02% 5.08% 8.39% 8.82% 8.55% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
RPS 189.18 141.59 95.17 46.61 213.64 175.98 165.44 10.54%
EPS 14.56 11.13 7.82 3.35 5.28 5.37 5.13 118.19%
DPS 5.00 2.00 0.00 0.00 3.35 3.35 3.35 34.92%
NAPS 0.77 0.75 0.71 0.66 0.63 0.61 0.60 20.51%
Adjusted Per Share Value based on latest NOSH - 327,898
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
RPS 177.49 132.84 89.28 43.73 200.43 165.10 155.22 10.54%
EPS 13.66 10.45 7.34 3.15 4.96 5.05 4.81 118.29%
DPS 4.69 1.88 0.00 0.00 3.14 3.14 3.14 34.99%
NAPS 0.7224 0.7036 0.6661 0.6192 0.5911 0.5723 0.5629 20.51%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 29/03/19 -
Price 2.78 2.08 2.23 2.05 1.80 2.32 1.63 -
P/RPS 1.47 1.47 2.34 4.40 0.84 1.32 0.99 34.40%
P/EPS 19.09 18.68 28.51 61.14 34.06 43.14 31.79 -31.71%
EY 5.24 5.35 3.51 1.64 2.94 2.32 3.15 46.32%
DY 1.80 0.96 0.00 0.00 1.86 1.44 2.06 -9.59%
P/NAPS 3.61 2.77 3.14 3.11 2.86 3.80 2.72 23.58%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Date 17/09/20 22/06/20 09/03/20 02/12/19 25/09/19 25/06/19 14/05/19 -
Price 2.68 2.45 2.25 2.27 1.71 1.91 2.20 -
P/RPS 1.42 1.73 2.36 4.87 0.80 1.09 1.33 5.01%
P/EPS 18.40 22.01 28.76 67.70 32.36 35.52 42.90 -46.90%
EY 5.43 4.54 3.48 1.48 3.09 2.82 2.33 88.29%
DY 1.87 0.82 0.00 0.00 1.96 1.75 1.52 16.76%
P/NAPS 3.48 3.27 3.17 3.44 2.71 3.13 3.67 -3.89%

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