[SCIPACK] QoQ TTM Result on 30-Apr-2019 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
25-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
30-Apr-2019 [#3]
Profit Trend
QoQ- -37.19%
YoY- -57.17%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Revenue 469,286 421,144 379,032 364,947 436,836 219,642 430,756 8.21%
PBT 36,857 19,212 3,657 9,244 14,460 5,806 20,622 70.78%
Tax -8,927 -4,491 -1,354 -1,391 -2,540 -1,053 -3,775 121.06%
NP 27,930 14,721 2,303 7,853 11,920 4,753 16,847 59.35%
-
NP to SH 26,119 13,033 484 6,476 10,311 4,114 15,241 64.29%
-
Tax Rate 24.22% 23.38% 37.02% 15.05% 17.57% 18.14% 18.31% -
Total Cost 441,356 406,423 376,729 357,094 424,916 214,889 413,909 6.09%
-
Net Worth 232,417 216,049 206,229 199,682 196,408 0 196,408 16.78%
Dividend
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Div - - 1,636 4,910 7,532 4,910 10,975 -
Div Payout % - - 338.17% 75.83% 73.05% 119.36% 72.01% -
Equity
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Net Worth 232,417 216,049 206,229 199,682 196,408 0 196,408 16.78%
NOSH 327,898 327,898 327,898 327,898 327,898 327,348 327,898 0.00%
Ratio Analysis
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
NP Margin 5.95% 3.50% 0.61% 2.15% 2.73% 2.16% 3.91% -
ROE 11.24% 6.03% 0.23% 3.24% 5.25% 0.00% 7.76% -
Per Share
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
RPS 143.36 128.65 115.79 111.49 133.45 67.10 131.59 8.21%
EPS 7.98 3.98 0.15 1.98 3.15 1.26 4.66 64.18%
DPS 0.00 0.00 0.50 1.50 2.30 1.50 3.35 -
NAPS 0.71 0.66 0.63 0.61 0.60 0.00 0.60 16.78%
Adjusted Per Share Value based on latest NOSH - 327,898
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
RPS 134.50 120.70 108.63 104.59 125.20 62.95 123.46 8.21%
EPS 7.49 3.74 0.14 1.86 2.96 1.18 4.37 64.31%
DPS 0.00 0.00 0.47 1.41 2.16 1.41 3.15 -
NAPS 0.6661 0.6192 0.5911 0.5723 0.5629 0.00 0.5629 16.78%
Price Multiplier on Financial Quarter End Date
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 29/03/19 31/01/19 31/12/18 -
Price 2.23 2.05 1.80 2.32 1.63 1.64 1.62 -
P/RPS 1.56 1.59 1.55 2.08 1.22 2.44 1.23 24.49%
P/EPS 27.95 51.49 1,217.41 117.27 51.75 130.49 34.79 -18.27%
EY 3.58 1.94 0.08 0.85 1.93 0.77 2.87 22.59%
DY 0.00 0.00 0.28 0.65 1.41 0.91 2.07 -
P/NAPS 3.14 3.11 2.86 3.80 2.72 0.00 2.70 14.92%
Price Multiplier on Announcement Date
31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 CAGR
Date 09/03/20 02/12/19 25/09/19 25/06/19 14/05/19 - 22/02/19 -
Price 2.25 2.27 1.71 1.91 2.20 0.00 1.59 -
P/RPS 1.57 1.76 1.48 1.71 1.65 0.00 1.21 27.13%
P/EPS 28.20 57.02 1,156.54 96.55 69.84 0.00 34.15 -16.17%
EY 3.55 1.75 0.09 1.04 1.43 0.00 2.93 19.35%
DY 0.00 0.00 0.29 0.79 1.05 0.00 2.11 -
P/NAPS 3.17 3.44 2.71 3.13 3.67 0.00 2.65 17.95%

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