[SCIPACK] QoQ TTM Result on 30-Apr-2021 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
22-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- -1.16%
YoY- 36.6%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 658,631 625,506 601,869 623,917 625,770 623,391 619,277 4.18%
PBT 38,102 42,558 50,683 59,178 61,626 65,530 63,302 -28.64%
Tax 1,290 648 -4,110 -11,461 -12,638 -16,337 -15,637 -
NP 39,392 43,206 46,573 47,717 48,988 49,193 47,665 -11.90%
-
NP to SH 40,634 44,041 47,029 49,367 49,947 49,482 47,670 -10.07%
-
Tax Rate -3.39% -1.52% 8.11% 19.37% 20.51% 24.93% 24.70% -
Total Cost 619,239 582,300 555,296 576,200 576,782 574,198 571,612 5.46%
-
Net Worth 288,087 284,813 278,266 274,992 271,707 265,152 252,057 9.28%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div 14,731 14,731 6,547 16,367 16,367 16,367 16,367 -6.76%
Div Payout % 36.25% 33.45% 13.92% 33.16% 32.77% 33.08% 34.33% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 288,087 284,813 278,266 274,992 271,707 265,152 252,057 9.28%
NOSH 327,922 327,922 327,922 327,922 327,922 327,899 327,898 0.00%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 5.98% 6.91% 7.74% 7.65% 7.83% 7.89% 7.70% -
ROE 14.10% 15.46% 16.90% 17.95% 18.38% 18.66% 18.91% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 201.19 191.07 183.85 190.58 191.16 190.44 189.18 4.17%
EPS 12.41 13.45 14.37 15.08 15.26 15.12 14.56 -10.07%
DPS 4.50 4.50 2.00 5.00 5.00 5.00 5.00 -6.76%
NAPS 0.88 0.87 0.85 0.84 0.83 0.81 0.77 9.28%
Adjusted Per Share Value based on latest NOSH - 327,922
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 187.55 178.12 171.39 177.67 178.20 177.52 176.35 4.17%
EPS 11.57 12.54 13.39 14.06 14.22 14.09 13.57 -10.05%
DPS 4.20 4.20 1.86 4.66 4.66 4.66 4.66 -6.67%
NAPS 0.8204 0.811 0.7924 0.7831 0.7737 0.7551 0.7178 9.28%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 2.38 2.71 2.16 2.50 2.46 2.61 2.78 -
P/RPS 1.18 1.42 1.17 1.31 1.29 1.37 1.47 -13.59%
P/EPS 19.17 20.14 15.04 16.58 16.12 17.27 19.09 0.27%
EY 5.22 4.96 6.65 6.03 6.20 5.79 5.24 -0.25%
DY 1.89 1.66 0.93 2.00 2.03 1.92 1.80 3.29%
P/NAPS 2.70 3.11 2.54 2.98 2.96 3.22 3.61 -17.56%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 11/03/22 07/12/21 28/09/21 22/06/21 09/03/21 16/12/20 17/09/20 -
Price 2.32 2.60 2.70 2.45 2.35 2.65 2.68 -
P/RPS 1.15 1.36 1.47 1.29 1.23 1.39 1.42 -13.08%
P/EPS 18.69 19.33 18.79 16.25 15.40 17.53 18.40 1.04%
EY 5.35 5.17 5.32 6.16 6.49 5.70 5.43 -0.98%
DY 1.94 1.73 0.74 2.04 2.13 1.89 1.87 2.47%
P/NAPS 2.64 2.99 3.18 2.92 2.83 3.27 3.48 -16.77%

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