[SCIPACK] QoQ 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- -13.36%
YoY- -20.83%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 207,431 194,467 180,315 133,726 150,123 161,342 156,678 20.63%
PBT 11,621 11,665 9,058 4,628 12,751 16,121 17,183 -23.00%
Tax -1,297 -321 407 3,878 -2,674 -963 -4,351 -55.47%
NP 10,324 11,344 9,465 8,506 10,077 15,158 12,832 -13.53%
-
NP to SH 10,308 11,690 9,800 8,887 10,257 15,097 12,788 -13.42%
-
Tax Rate 11.16% 2.75% -4.49% -83.79% 20.97% 5.97% 25.32% -
Total Cost 197,107 183,123 170,850 125,220 140,046 146,184 143,846 23.43%
-
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 - 6,547 - - -
Div Payout % - - 83.51% - 63.83% - - -
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 4.98% 5.83% 5.25% 6.36% 6.71% 9.39% 8.19% -
ROE 3.46% 4.06% 3.44% 3.19% 3.73% 5.56% 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 63.36 59.40 55.08 40.85 45.86 49.29 47.86 20.62%
EPS 3.15 3.57 2.99 2.72 3.13 4.61 3.91 -13.45%
DPS 0.00 0.00 2.50 0.00 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 59.45 55.73 51.68 38.33 43.03 46.24 44.90 20.64%
EPS 2.95 3.35 2.81 2.55 2.94 4.33 3.67 -13.58%
DPS 0.00 0.00 2.35 0.00 1.88 0.00 0.00 -
NAPS 0.8538 0.8257 0.8163 0.7975 0.7881 0.7787 0.7599 8.10%
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 3.71 4.01 4.92 5.29 5.45 4.99 5.45 -22.67%
P/EPS 74.63 66.65 90.53 79.57 79.79 53.34 66.81 7.68%
EY 1.34 1.50 1.10 1.26 1.25 1.87 1.50 -7.26%
DY 0.00 0.00 0.92 0.00 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 3.52 3.91 4.72 6.61 5.34 4.77 5.54 -26.15%
P/EPS 70.82 64.97 86.85 99.46 78.20 50.96 67.84 2.91%
EY 1.41 1.54 1.15 1.01 1.28 1.96 1.47 -2.74%
DY 0.00 0.00 0.96 0.00 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