[SCIPACK] YoY Annual (Unaudited) Result on 31-Jul-2019 [#4]

	31/07/22	31/07/21	31/07/20	31/07/19	31/12/18	31/12/17	31/12/16	CAGR
Annual (Unaudited) Result
Revenue	774,049	601,869	619,277	699,336	430,756	388,647	371,158	14.06%
YoY %	28.61%	-2.81%	-11.45%	62.35%	10.83%	4.71%	-	-
Horiz. %	208.55%	162.16%	166.85%	188.42%	116.06%	104.71%	100.00%	-
PBT	42,502	50,683	63,302	24,879	20,622	35,742	29,950	6.46%
YoY %	-16.14%	-19.93%	154.44%	20.64%	-42.30%	19.34%	-	-
Horiz. %	141.91%	169.23%	211.36%	83.07%	68.85%	119.34%	100.00%	-
Tax	-185	-4,110	-15,637	-4,615	-3,775	-8,665	-5,432	-45.40%
YoY %	95.50%	73.72%	-238.83%	-22.25%	56.43%	-59.52%	-	-
Horiz. %	3.41%	75.66%	287.87%	84.96%	69.50%	159.52%	100.00%	-
NP	42,317	46,573	47,665	20,264	16,847	27,077	24,518	10.26%
YoY %	-9.14%	-2.29%	135.22%	20.28%	-37.78%	10.44%	-	-
Horiz. %	172.60%	189.95%	194.41%	82.65%	68.71%	110.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,151	47,029	47,670	17,298	15,241	25,958	24,518	10.65%
YoY %	-8.25%	-1.34%	175.58%	13.50%	-41.29%	5.87%	-	-
Horiz. %	176.00%	191.81%	194.43%	70.55%	62.16%	105.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.44%	8.11%	24.70%	18.55%	18.31%	24.24%	18.14%	-
YoY %	-94.57%	-67.17%	33.15%	1.31%	-24.46%	33.63%	-	-
Horiz. %	2.43%	44.71%	136.16%	102.26%	100.94%	133.63%	100.00%	-
Total Cost	731,732	555,296	571,612	679,072	413,909	361,570	346,640	14.31%
YoY %	31.77%	-2.85%	-15.82%	64.06%	14.48%	4.31%	-	-
Horiz. %	211.09%	160.19%	164.90%	195.90%	119.41%	104.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	353,029	278,266	252,057	206,229	196,408	199,662	190,510	11.68%
YoY %	26.87%	10.40%	22.22%	5.00%	-1.63%	4.80%	-	-
Horiz. %	185.31%	146.06%	132.31%	108.25%	103.10%	104.80%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/12/18	31/12/17	31/12/16	CAGR
Dividend
Div	16,810	6,547	16,367	10,966	10,966	15,612	14,750	2.36%
YoY %	156.76%	-60.00%	49.25%	0.00%	-29.76%	5.84%	-	-
Horiz. %	113.97%	44.39%	110.96%	74.35%	74.35%	105.84%	100.00%	-
Div Payout %	38.96%	13.92%	34.33%	63.40%	71.95%	60.15%	60.16%	-
YoY %	179.89%	-59.45%	-45.85%	-11.88%	19.62%	-0.02%	-	-
Horiz. %	64.76%	23.14%	57.06%	105.39%	119.60%	99.98%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/12/18	31/12/17	31/12/16	CAGR
Equity
Net Worth	353,029	278,266	252,057	206,229	196,408	199,662	190,510	11.68%
YoY %	26.87%	10.40%	22.22%	5.00%	-1.63%	4.80%	-	-
Horiz. %	185.31%	146.06%	132.31%	108.25%	103.10%	104.80%	100.00%	-
NOSH	351,171	327,922	327,898	327,898	327,898	327,894	273,246	4.59%
YoY %	7.09%	0.01%	0.00%	0.00%	0.00%	20.00%	-	-
Horiz. %	128.52%	120.01%	120.00%	120.00%	120.00%	120.00%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/12/18	31/12/17	31/12/16	CAGR
Ratio Analysis
NP Margin	5.47%	7.74%	7.70%	2.90%	3.91%	6.97%	6.61%	-
YoY %	-29.33%	0.52%	165.52%	-25.83%	-43.90%	5.45%	-	-
Horiz. %	82.75%	117.10%	116.49%	43.87%	59.15%	105.45%	100.00%	-
ROE	12.22%	16.90%	18.91%	8.39%	7.76%	13.00%	12.87%	-
YoY %	-27.69%	-10.63%	125.39%	8.12%	-40.31%	1.01%	-	-
Horiz. %	94.95%	131.31%	146.93%	65.19%	60.30%	101.01%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/12/18	31/12/17	31/12/16	CAGR
Per Share
RPS	230.22	183.85	189.18	213.64	131.59	118.74	136.38	9.83%
YoY %	25.22%	-2.82%	-11.45%	62.35%	10.82%	-12.93%	-	-
Horiz. %	168.81%	134.81%	138.72%	156.65%	96.49%	87.07%	100.00%	-
EPS	13.09	14.37	14.56	5.28	4.65	7.92	9.00	6.93%
YoY %	-8.91%	-1.30%	175.76%	13.55%	-41.29%	-12.00%	-	-
Horiz. %	145.44%	159.67%	161.78%	58.67%	51.67%	88.00%	100.00%	-
DPS	5.00	2.00	5.00	3.35	3.35	4.77	5.42	-1.43%
YoY %	150.00%	-60.00%	49.25%	0.00%	-29.77%	-11.99%	-	-
Horiz. %	92.25%	36.90%	92.25%	61.81%	61.81%	88.01%	100.00%	-
NAPS	1.05	0.85	0.77	0.63	0.60	0.61	0.70	7.53%
YoY %	23.53%	10.39%	22.22%	5.00%	-1.64%	-12.86%	-	-
Horiz. %	150.00%	121.43%	110.00%	90.00%	85.71%	87.14%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/12/18	31/12/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 327,898
RPS	220.42	171.39	176.35	199.14	122.66	110.67	105.69	14.06%
YoY %	28.61%	-2.81%	-11.44%	62.35%	10.83%	4.71%	-	-
Horiz. %	208.55%	162.16%	166.86%	188.42%	116.06%	104.71%	100.00%	-
EPS	12.29	13.39	13.57	4.93	4.34	7.39	6.98	10.66%
YoY %	-8.22%	-1.33%	175.25%	13.59%	-41.27%	5.87%	-	-
Horiz. %	176.07%	191.83%	194.41%	70.63%	62.18%	105.87%	100.00%	-
DPS	4.79	1.86	4.66	3.12	3.12	4.45	4.20	2.38%
YoY %	157.53%	-60.09%	49.36%	0.00%	-29.89%	5.95%	-	-
Horiz. %	114.05%	44.29%	110.95%	74.29%	74.29%	105.95%	100.00%	-
NAPS	1.0053	0.7924	0.7178	0.5873	0.5593	0.5686	0.5425	11.68%
YoY %	26.87%	10.39%	22.22%	5.01%	-1.64%	4.81%	-	-
Horiz. %	185.31%	146.06%	132.31%	108.26%	103.10%	104.81%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/12/18	31/12/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/22	30/07/21	30/07/20	31/07/19	31/12/18	29/12/17	30/12/16	-
Price	2.11	2.16	2.78	1.80	1.62	2.29	2.23	-
P/RPS	0.92	1.17	1.47	0.84	1.23	1.93	1.64	-9.83%
YoY %	-21.37%	-20.41%	75.00%	-31.71%	-36.27%	17.68%	-	-
Horiz. %	56.10%	71.34%	89.63%	51.22%	75.00%	117.68%	100.00%	-
P/EPS	16.44	15.04	19.09	34.06	34.79	28.88	24.75	-7.06%
YoY %	9.31%	-21.22%	-43.95%	-2.10%	20.46%	16.69%	-	-
Horiz. %	66.42%	60.77%	77.13%	137.62%	140.57%	116.69%	100.00%	-
EY	6.08	6.65	5.24	2.94	2.87	3.46	4.04	7.59%
YoY %	-8.57%	26.91%	78.23%	2.44%	-17.05%	-14.36%	-	-
Horiz. %	150.50%	164.60%	129.70%	72.77%	71.04%	85.64%	100.00%	-
DY	2.37	0.93	1.80	1.86	2.07	2.08	2.43	-0.44%
YoY %	154.84%	-48.33%	-3.23%	-10.14%	-0.48%	-14.40%	-	-
Horiz. %	97.53%	38.27%	74.07%	76.54%	85.19%	85.60%	100.00%	-
P/NAPS	2.01	2.54	3.61	2.86	2.70	3.75	3.19	-7.93%
YoY %	-20.87%	-29.64%	26.22%	5.93%	-28.00%	17.55%	-	-
Horiz. %	63.01%	79.62%	113.17%	89.66%	84.64%	117.55%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/12/18	31/12/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	28/09/22	28/09/21	17/09/20	25/09/19	22/02/19	05/02/18	24/02/17	-
Price	2.35	2.70	2.68	1.71	1.59	2.32	2.35	-
P/RPS	1.02	1.47	1.42	0.80	1.21	1.95	1.72	-8.93%
YoY %	-30.61%	3.52%	77.50%	-33.88%	-37.95%	13.37%	-	-
Horiz. %	59.30%	85.47%	82.56%	46.51%	70.35%	113.37%	100.00%	-
P/EPS	18.31	18.79	18.40	32.36	34.15	29.25	26.09	-6.14%
YoY %	-2.55%	2.12%	-43.14%	-5.24%	16.75%	12.11%	-	-
Horiz. %	70.18%	72.02%	70.53%	124.03%	130.89%	112.11%	100.00%	-
EY	5.46	5.32	5.43	3.09	2.93	3.42	3.83	6.55%
YoY %	2.63%	-2.03%	75.73%	5.46%	-14.33%	-10.70%	-	-
Horiz. %	142.56%	138.90%	141.78%	80.68%	76.50%	89.30%	100.00%	-
DY	2.13	0.74	1.87	1.96	2.11	2.06	2.31	-1.44%
YoY %	187.84%	-60.43%	-4.59%	-7.11%	2.43%	-10.82%	-	-
Horiz. %	92.21%	32.03%	80.95%	84.85%	91.34%	89.18%	100.00%	-
P/NAPS	2.24	3.18	3.48	2.71	2.65	3.80	3.36	-7.00%
YoY %	-29.56%	-8.62%	28.41%	2.26%	-30.26%	13.10%	-	-
Horiz. %	66.67%	94.64%	103.57%	80.65%	78.87%	113.10%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 29 May 2024

MQ Trader

MQ Trading Signals

2024-05-29 08:00:00

ADX

Daily

BUY

2024-05-29 08:00:00

TURTLE SYSTEM 55

Daily

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

561

RANHILL

RANHILL UTILITIES BERHAD

482

DNEX

DAGANG NEXCHANGE BERHAD

360

PBBANK

PUBLIC BANK BHD

353

MPI

MALAYSIAN PACIFIC INDUSTRIES

347

HLIND

HONG LEONG INDUSTRIES BHD

328

PTRANS

PERAK TRANSIT BERHAD

326

JCY

JCY INTERNATIONAL BERHAD

323

GENTING

GENTING BHD

265

Daily Stocks

HSI-CXG

0.11

-0.02

212,306,600

KENERGY

0.465

+0.165

148,540,500

INIX-OR

0.02

0.00

141,839,900

EPICON

0.315

-0.085

138,585,900

HSI-HUZ

0.265

+0.04

116,832,400

AHB

0.125

-0.025

86,023,200

REVENUE

0.22

-0.015

82,922,200

EDUSPEC-OR

0.005

0.00

75,002,700

ALPHA

0.32

+0.005

61,183,300

DNEX

0.455

-0.005

59,332,500

More active Stocks

MPI

39.50

+0.62

275,900

YTLPOWR

5.25

+0.25

21,384,500

ATECH

3.49

+0.18

4,946,000

KENERGY

0.465

+0.165

148,540,500

YTL

3.84

+0.15

16,280,500

YTLPOWR-C36

1.21

+0.15

150,500

KOBAY

2.26

+0.13

10,563,900

NOTION-WD

1.13

+0.13

6,149,400

ORIENT

6.85

+0.13

1,094,100

KGB

3.18

+0.12

3,238,700

More gainer Stocks

KLK

21.36

-0.62

2,352,700

DLADY

34.90

-0.52

20,300

LAGENDA

1.17

-0.49

29,363,700

ALLIANZ

22.08

-0.38

21,300

HARISON

9.50

-0.23

25,200

NESTLE

127.70

-0.20

64,500

BIPORT

6.20

-0.20

2,000

ORIENT

6.97

-0.18

1,220,900

CDB

3.86

-0.14

5,518,900

ARKA

2.10

-0.14

12,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More