[SCIPACK] YoY Annualized Quarter Result on 30-Apr-2019 [#3]

	30/04/22	30/04/21	30/04/20	30/04/19	30/09/18	30/09/17	30/09/16	CAGR
Annualized Quarter Result
Revenue	776,284	624,190	618,004	460,848	427,072	377,314	374,397	13.95%
YoY %	24.37%	1.00%	34.10%	7.91%	13.19%	0.78%	-	-
Horiz. %	207.34%	166.72%	165.07%	123.09%	114.07%	100.78%	100.00%	-
PBT	43,125	61,406	66,905	19,248	28,296	32,760	30,242	6.56%
YoY %	-29.77%	-8.22%	247.59%	-31.98%	-13.63%	8.33%	-	-
Horiz. %	142.60%	203.05%	221.23%	63.65%	93.57%	108.33%	100.00%	-
Tax	-1,614	-10,650	-16,218	-3,290	-4,348	-7,980	-5,460	-19.60%
YoY %	84.85%	34.33%	-392.95%	24.33%	45.51%	-46.15%	-	-
Horiz. %	29.56%	195.05%	297.03%	60.26%	79.63%	146.15%	100.00%	-
NP	41,510	50,756	50,686	15,957	23,948	24,780	24,782	9.67%
YoY %	-18.22%	0.14%	217.64%	-33.37%	-3.36%	-0.01%	-	-
Horiz. %	167.50%	204.81%	204.53%	64.39%	96.63%	99.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,397	50,856	48,593	14,082	22,418	24,037	24,782	10.09%
YoY %	-16.63%	4.66%	245.07%	-37.18%	-6.74%	-3.01%	-	-
Horiz. %	171.08%	205.21%	196.08%	56.82%	90.46%	96.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.74%	17.34%	24.24%	17.09%	15.37%	24.36%	18.05%	-
YoY %	-78.43%	-28.47%	41.84%	11.19%	-36.90%	34.96%	-	-
Horiz. %	20.72%	96.07%	134.29%	94.68%	85.15%	134.96%	100.00%	-
Total Cost	734,773	573,434	567,317	444,891	403,124	352,534	349,614	14.22%
YoY %	28.14%	1.08%	27.52%	10.36%	14.35%	0.84%	-	-
Horiz. %	210.17%	164.02%	162.27%	127.25%	115.31%	100.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	297,908	274,992	245,511	199,682	202,970	235,901	185,324	8.87%
YoY %	8.33%	12.01%	22.95%	-1.62%	-13.96%	27.29%	-	-
Horiz. %	160.75%	148.38%	132.48%	107.75%	109.52%	127.29%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	10,912	8,729	8,729	8,772	12,440	15,158	14,898	-5.42%
YoY %	25.01%	0.00%	-0.49%	-29.49%	-17.93%	1.75%	-	-
Horiz. %	73.24%	58.59%	58.59%	58.88%	83.50%	101.75%	100.00%	-
Div Payout %	25.74%	17.17%	17.96%	62.30%	55.49%	63.06%	60.12%	-
YoY %	49.91%	-4.40%	-71.17%	12.27%	-12.00%	4.89%	-	-
Horiz. %	42.81%	28.56%	29.87%	103.63%	92.30%	104.89%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	297,908	274,992	245,511	199,682	202,970	235,901	185,324	8.87%
YoY %	8.33%	12.01%	22.95%	-1.62%	-13.96%	27.29%	-	-
Horiz. %	160.75%	148.38%	132.48%	107.75%	109.52%	127.29%	100.00%	-
NOSH	327,922	327,922	327,898	327,898	327,898	327,894	272,536	3.36%
YoY %	0.00%	0.01%	0.00%	0.00%	0.00%	20.31%	-	-
Horiz. %	120.32%	120.32%	120.31%	120.31%	120.31%	120.31%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	5.35%	8.13%	8.20%	3.46%	5.61%	6.57%	6.62%	-
YoY %	-34.19%	-0.85%	136.99%	-38.32%	-14.61%	-0.76%	-	-
Horiz. %	80.82%	122.81%	123.87%	52.27%	84.74%	99.24%	100.00%	-
ROE	14.23%	18.49%	19.79%	7.05%	11.05%	10.19%	13.37%	-
YoY %	-23.04%	-6.57%	180.71%	-36.20%	8.44%	-23.78%	-	-
Horiz. %	106.43%	138.29%	148.02%	52.73%	82.65%	76.22%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	237.13	190.67	188.79	140.78	130.45	115.16	137.38	10.26%
YoY %	24.37%	1.00%	34.10%	7.92%	13.28%	-16.17%	-	-
Horiz. %	172.61%	138.79%	137.42%	102.47%	94.96%	83.83%	100.00%	-
EPS	12.95	15.53	14.84	4.30	6.84	7.33	9.09	6.54%
YoY %	-16.61%	4.65%	245.12%	-37.13%	-6.68%	-19.36%	-	-
Horiz. %	142.46%	170.85%	163.26%	47.30%	75.25%	80.64%	100.00%	-
DPS	3.33	2.67	2.67	2.68	3.80	4.63	5.47	-8.50%
YoY %	24.72%	0.00%	-0.37%	-29.47%	-17.93%	-15.36%	-	-
Horiz. %	60.88%	48.81%	48.81%	48.99%	69.47%	84.64%	100.00%	-
NAPS	0.91	0.84	0.75	0.61	0.62	0.72	0.68	5.35%
YoY %	8.33%	12.00%	22.95%	-1.61%	-13.89%	5.88%	-	-
Horiz. %	133.82%	123.53%	110.29%	89.71%	91.18%	105.88%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 327,898
RPS	221.06	177.75	175.98	131.23	121.61	107.44	106.61	13.95%
YoY %	24.37%	1.01%	34.10%	7.91%	13.19%	0.78%	-	-
Horiz. %	207.35%	166.73%	165.07%	123.09%	114.07%	100.78%	100.00%	-
EPS	12.07	14.48	13.84	4.01	6.38	6.84	7.06	10.08%
YoY %	-16.64%	4.62%	245.14%	-37.15%	-6.73%	-3.12%	-	-
Horiz. %	170.96%	205.10%	196.03%	56.80%	90.37%	96.88%	100.00%	-
DPS	3.11	2.49	2.49	2.50	3.54	4.32	4.24	-5.39%
YoY %	24.90%	0.00%	-0.40%	-29.38%	-18.06%	1.89%	-	-
Horiz. %	73.35%	58.73%	58.73%	58.96%	83.49%	101.89%	100.00%	-
NAPS	0.8483	0.7831	0.6991	0.5686	0.578	0.6718	0.5277	8.87%
YoY %	8.33%	12.02%	22.95%	-1.63%	-13.96%	27.31%	-	-
Horiz. %	160.75%	148.40%	132.48%	107.75%	109.53%	127.31%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/22	30/04/21	30/04/20	30/04/19	28/09/18	29/09/17	30/09/16	-
Price	2.35	2.50	2.08	2.32	2.00	2.19	2.22	-
P/RPS	0.99	1.31	1.10	1.65	1.53	1.90	1.62	-8.44%
YoY %	-24.43%	19.09%	-33.33%	7.84%	-19.47%	17.28%	-	-
Horiz. %	61.11%	80.86%	67.90%	101.85%	94.44%	117.28%	100.00%	-
P/EPS	18.15	16.09	14.01	53.93	29.21	29.85	24.41	-5.16%
YoY %	12.80%	14.85%	-74.02%	84.63%	-2.14%	22.29%	-	-
Horiz. %	74.35%	65.92%	57.39%	220.93%	119.66%	122.29%	100.00%	-
EY	5.51	6.21	7.14	1.85	3.42	3.35	4.10	5.43%
YoY %	-11.27%	-13.03%	285.95%	-45.91%	2.09%	-18.29%	-	-
Horiz. %	134.39%	151.46%	174.15%	45.12%	83.41%	81.71%	100.00%	-
DY	1.42	1.07	1.28	1.16	1.90	2.11	2.46	-9.37%
YoY %	32.71%	-16.41%	10.34%	-38.95%	-9.95%	-14.23%	-	-
Horiz. %	57.72%	43.50%	52.03%	47.15%	77.24%	85.77%	100.00%	-
P/NAPS	2.58	2.98	2.77	3.80	3.23	3.04	3.26	-4.10%
YoY %	-13.42%	7.58%	-27.11%	17.65%	6.25%	-6.75%	-	-
Horiz. %	79.14%	91.41%	84.97%	116.56%	99.08%	93.25%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	10/06/22	22/06/21	22/06/20	25/06/19	14/11/18	20/11/17	10/11/16	-
Price	2.23	2.45	2.45	1.91	1.99	2.19	2.28	-
P/RPS	0.94	1.28	1.30	1.36	1.53	1.90	1.66	-9.68%
YoY %	-26.56%	-1.54%	-4.41%	-11.11%	-19.47%	14.46%	-	-
Horiz. %	56.63%	77.11%	78.31%	81.93%	92.17%	114.46%	100.00%	-
P/EPS	17.22	15.77	16.50	44.40	29.06	29.85	25.07	-6.50%
YoY %	9.19%	-4.42%	-62.84%	52.79%	-2.65%	19.07%	-	-
Horiz. %	68.69%	62.90%	65.82%	177.10%	115.92%	119.07%	100.00%	-
EY	5.81	6.34	6.06	2.25	3.44	3.35	3.99	6.96%
YoY %	-8.36%	4.62%	169.33%	-34.59%	2.69%	-16.04%	-	-
Horiz. %	145.61%	158.90%	151.88%	56.39%	86.22%	83.96%	100.00%	-
DY	1.49	1.09	1.09	1.40	1.91	2.11	2.40	-8.18%
YoY %	36.70%	0.00%	-22.14%	-26.70%	-9.48%	-12.08%	-	-
Horiz. %	62.08%	45.42%	45.42%	58.33%	79.58%	87.92%	100.00%	-
P/NAPS	2.45	2.92	3.27	3.13	3.21	3.04	3.35	-5.44%
YoY %	-16.10%	-10.70%	4.47%	-2.49%	5.59%	-9.25%	-	-
Horiz. %	73.13%	87.16%	97.61%	93.43%	95.82%	90.75%	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

The Turtle Strategy Story (EP3): Implementing the strategy using the MQ Trader System!

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

894

YTLPOWR

YTL POWER INTERNATIONAL BHD

729

PTRANS

PERAK TRANSIT BERHAD

720

HLIND

HONG LEONG INDUSTRIES BHD

715

MPI

MALAYSIAN PACIFIC INDUSTRIES

689

NOTION

NOTION VTEC BHD

585

MYEG

MY E.G. SERVICES BHD

514

GENTING

GENTING BHD

476

SNS

SNS NETWORK TECHNOLOGY BERHAD

466

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXF

0.08

-0.03

138,453,400

HSI-CXV

0.115

-0.03

131,411,100

HSI-HWE

0.17

+0.015

109,430,800

HSI-HUZ

0.235

+0.045

102,365,300

YNHPROP

0.505

-0.10

82,751,400

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.98

-0.04

74,758,400

E&O-LR

0.055

+0.01

56,261,700

HSI-CV7

0.04

-0.015

54,611,600

More active Stocks

THETA

1.83

+0.35

11,160,500

DLADY

36.00

+0.20

8,500

ATECH

3.85

+0.19

620,300

PENTA

5.10

+0.17

1,824,500

UTDPLT

24.24

+0.16

44,800

PIE

6.45

+0.13

107,500

CHGP

2.72

+0.11

854,800

HSI-HUY

0.80

+0.10

10,000

HSI-HWU

0.75

+0.095

191,200

HSI-HWX

0.745

+0.09

8,800

More gainer Stocks

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

42,700

MPI

38.66

-0.20

2,500

KLK

20.50

-0.18

255,300

KHIND

2.65

-0.15

2,000

HSI-CXT

0.725

-0.135

23,600

NIKKEI-CC

0.065

-0.125

30,000

KUAISHO-C17

0.08

-0.12

58,800

GENTINGC3E

0.09

-0.11

1,310,000

HSI-CXK

0.625

-0.105

165,000

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