[SCIPACK] QoQ TTM 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- 3.8%
YoY- 279.67%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 601,869 623,917 625,770 623,391 619,277 586,778 469,286 18.06%
PBT 50,683 59,178 61,626 65,530 63,302 50,998 36,857 23.68%
Tax -4,110 -11,461 -12,638 -16,337 -15,637 -12,666 -8,927 -40.40%
NP 46,573 47,717 48,988 49,193 47,665 38,332 27,930 40.66%
-
NP to SH 47,029 49,367 49,947 49,482 47,670 36,140 26,119 48.05%
-
Tax Rate 8.11% 19.37% 20.51% 24.93% 24.70% 24.84% 24.22% -
Total Cost 555,296 576,200 576,782 574,198 571,612 548,446 441,356 16.56%
-
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 16,367 16,367 16,367 16,367 6,546 - -
Div Payout % 13.92% 33.16% 32.77% 33.08% 34.33% 18.12% - -
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% 7.65% 7.83% 7.89% 7.70% 6.53% 5.95% -
ROE 16.90% 17.95% 18.38% 18.66% 18.91% 14.72% 11.24% -
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 183.85 190.58 191.16 190.44 189.18 179.25 143.36 18.05%
EPS 14.37 15.08 15.26 15.12 14.56 11.04 7.98 48.06%
DPS 2.00 5.00 5.00 5.00 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 172.50 178.82 179.35 178.67 177.49 168.17 134.50 18.06%
EPS 13.48 14.15 14.31 14.18 13.66 10.36 7.49 48.01%
DPS 1.88 4.69 4.69 4.69 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 1.31 1.29 1.37 1.47 1.16 1.56 -17.46%
P/EPS 15.04 16.58 16.12 17.27 19.09 18.84 27.95 -33.86%
EY 6.65 6.03 6.20 5.79 5.24 5.31 3.58 51.16%
DY 0.93 2.00 2.03 1.92 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 1.29 1.23 1.39 1.42 1.37 1.57 -4.29%
P/EPS 18.79 16.25 15.40 17.53 18.40 22.19 28.20 -23.73%
EY 5.32 6.16 6.49 5.70 5.43 4.51 3.55 30.98%
DY 0.74 2.04 2.13 1.89 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