[SCIPACK] QoQ TTM Result on 31-Jan-2021 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
09-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jan-2021 [#2]
Profit Trend
QoQ- 0.94%
YoY- 91.23%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 625,506 601,869 623,917 625,770 623,391 619,277 586,778 4.34%
PBT 42,558 50,683 59,178 61,626 65,530 63,302 50,998 -11.33%
Tax 648 -4,110 -11,461 -12,638 -16,337 -15,637 -12,666 -
NP 43,206 46,573 47,717 48,988 49,193 47,665 38,332 8.28%
-
NP to SH 44,041 47,029 49,367 49,947 49,482 47,670 36,140 14.04%
-
Tax Rate -1.52% 8.11% 19.37% 20.51% 24.93% 24.70% 24.84% -
Total Cost 582,300 555,296 576,200 576,782 574,198 571,612 548,446 4.06%
-
Net Worth 284,813 278,266 274,992 271,707 265,152 252,057 245,511 10.37%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 14,731 6,547 16,367 16,367 16,367 16,367 6,546 71.47%
Div Payout % 33.45% 13.92% 33.16% 32.77% 33.08% 34.33% 18.12% -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 284,813 278,266 274,992 271,707 265,152 252,057 245,511 10.37%
NOSH 327,922 327,922 327,922 327,922 327,899 327,898 327,898 0.00%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 6.91% 7.74% 7.65% 7.83% 7.89% 7.70% 6.53% -
ROE 15.46% 16.90% 17.95% 18.38% 18.66% 18.91% 14.72% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 191.07 183.85 190.58 191.16 190.44 189.18 179.25 4.33%
EPS 13.45 14.37 15.08 15.26 15.12 14.56 11.04 14.02%
DPS 4.50 2.00 5.00 5.00 5.00 5.00 2.00 71.45%
NAPS 0.87 0.85 0.84 0.83 0.81 0.77 0.75 10.37%
Adjusted Per Share Value based on latest NOSH - 327,922
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 178.12 171.39 177.67 178.20 177.52 176.35 167.09 4.34%
EPS 12.54 13.39 14.06 14.22 14.09 13.57 10.29 14.05%
DPS 4.20 1.86 4.66 4.66 4.66 4.66 1.86 71.86%
NAPS 0.811 0.7924 0.7831 0.7737 0.7551 0.7178 0.6991 10.37%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 2.71 2.16 2.50 2.46 2.61 2.78 2.08 -
P/RPS 1.42 1.17 1.31 1.29 1.37 1.47 1.16 14.39%
P/EPS 20.14 15.04 16.58 16.12 17.27 19.09 18.84 4.53%
EY 4.96 6.65 6.03 6.20 5.79 5.24 5.31 -4.43%
DY 1.66 0.93 2.00 2.03 1.92 1.80 0.96 43.92%
P/NAPS 3.11 2.54 2.98 2.96 3.22 3.61 2.77 8.00%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 07/12/21 28/09/21 22/06/21 09/03/21 16/12/20 17/09/20 22/06/20 -
Price 2.60 2.70 2.45 2.35 2.65 2.68 2.45 -
P/RPS 1.36 1.47 1.29 1.23 1.39 1.42 1.37 -0.48%
P/EPS 19.33 18.79 16.25 15.40 17.53 18.40 22.19 -8.76%
EY 5.17 5.32 6.16 6.49 5.70 5.43 4.51 9.50%
DY 1.73 0.74 2.04 2.13 1.89 1.87 0.82 64.27%
P/NAPS 2.99 3.18 2.92 2.83 3.27 3.48 3.27 -5.77%

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