[SCIPACK] QoQ Cumulative Quarter Result on 31-Oct-2020 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
16-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Oct-2020 [#1]
Profit Trend
QoQ- -73.17%
YoY- 16.51%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 601,869 468,143 318,020 156,678 619,277 463,503 311,527 55.18%
PBT 50,683 46,055 33,304 17,183 63,302 50,179 34,980 28.07%
Tax -4,110 -7,988 -5,314 -4,351 -15,637 -12,164 -8,313 -37.50%
NP 46,573 38,067 27,990 12,832 47,665 38,015 26,667 45.07%
-
NP to SH 47,029 38,142 27,885 12,788 47,670 36,445 25,608 50.02%
-
Tax Rate 8.11% 17.34% 15.96% 25.32% 24.70% 24.24% 23.77% -
Total Cost 555,296 430,076 290,030 143,846 571,612 425,488 284,860 56.11%
-
Net Worth 278,266 274,992 271,707 265,152 252,057 245,511 232,417 12.76%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div 6,547 6,547 - - 16,367 6,546 - -
Div Payout % 13.92% 17.17% - - 34.33% 17.96% - -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 278,266 274,992 271,707 265,152 252,057 245,511 232,417 12.76%
NOSH 327,922 327,922 327,922 327,899 327,898 327,898 327,898 0.00%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 7.74% 8.13% 8.80% 8.19% 7.70% 8.20% 8.56% -
ROE 16.90% 13.87% 10.26% 4.82% 18.91% 14.84% 11.02% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 183.85 143.00 97.15 47.86 189.18 141.59 95.17 55.17%
EPS 14.37 11.65 8.52 3.91 14.56 11.13 7.82 50.08%
DPS 2.00 2.00 0.00 0.00 5.00 2.00 0.00 -
NAPS 0.85 0.84 0.83 0.81 0.77 0.75 0.71 12.75%
Adjusted Per Share Value based on latest NOSH - 327,899
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 172.50 134.17 91.15 44.90 177.49 132.84 89.28 55.19%
EPS 13.48 10.93 7.99 3.67 13.66 10.45 7.34 50.02%
DPS 1.88 1.88 0.00 0.00 4.69 1.88 0.00 -
NAPS 0.7975 0.7881 0.7787 0.7599 0.7224 0.7036 0.6661 12.76%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 2.16 2.50 2.46 2.61 2.78 2.08 2.23 -
P/RPS 1.17 1.75 2.53 5.45 1.47 1.47 2.34 -37.03%
P/EPS 15.04 21.46 28.88 66.81 19.09 18.68 28.51 -34.73%
EY 6.65 4.66 3.46 1.50 5.24 5.35 3.51 53.17%
DY 0.93 0.80 0.00 0.00 1.80 0.96 0.00 -
P/NAPS 2.54 2.98 2.96 3.22 3.61 2.77 3.14 -13.19%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 28/09/21 22/06/21 09/03/21 16/12/20 17/09/20 22/06/20 09/03/20 -
Price 2.70 2.45 2.35 2.65 2.68 2.45 2.25 -
P/RPS 1.47 1.71 2.42 5.54 1.42 1.73 2.36 -27.08%
P/EPS 18.79 21.03 27.59 67.84 18.40 22.01 28.76 -24.72%
EY 5.32 4.76 3.62 1.47 5.43 4.54 3.48 32.73%
DY 0.74 0.82 0.00 0.00 1.87 0.82 0.00 -
P/NAPS 3.18 2.92 2.83 3.27 3.48 3.27 3.17 0.21%

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