[SCIPACK] YoY Annualized Quarter 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- -8.81%
YoY- 4.66%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 CAGR
Revenue 708,893 785,953 776,284 624,190 618,004 460,848 427,072 9.49%
PBT 46,268 59,258 43,125 61,406 66,905 19,248 28,296 9.20%
Tax -11,229 -10,626 -1,614 -10,650 -16,218 -3,290 -4,348 18.51%
NP 35,038 48,632 41,510 50,756 50,686 15,957 23,948 7.04%
-
NP to SH 34,324 47,720 42,397 50,856 48,593 14,082 22,418 7.92%
-
Tax Rate 24.27% 17.93% 3.74% 17.34% 24.24% 17.09% 15.37% -
Total Cost 673,854 737,321 734,773 573,434 567,317 444,891 403,124 9.63%
-
Net Worth 403,214 392,695 297,908 274,992 245,511 199,682 202,970 13.07%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 CAGR
Div 11,687 11,687 10,912 8,729 8,729 8,772 12,440 -1.11%
Div Payout % 34.05% 24.49% 25.74% 17.17% 17.96% 62.30% 55.49% -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 CAGR
Net Worth 403,214 392,695 297,908 274,992 245,511 199,682 202,970 13.07%
NOSH 351,171 351,171 327,922 327,922 327,898 327,898 327,898 1.23%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 CAGR
NP Margin 4.94% 6.19% 5.35% 8.13% 8.20% 3.46% 5.61% -
ROE 8.51% 12.15% 14.23% 18.49% 19.79% 7.05% 11.05% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 CAGR
RPS 202.18 224.16 237.13 190.67 188.79 140.78 130.45 8.15%
EPS 9.79 13.61 12.95 15.53 14.84 4.30 6.84 6.62%
DPS 3.33 3.33 3.33 2.67 2.67 2.68 3.80 -2.33%
NAPS 1.15 1.12 0.91 0.84 0.75 0.61 0.62 11.69%
Adjusted Per Share Value based on latest NOSH - 327,922
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 CAGR
RPS 203.17 225.26 222.48 178.89 177.12 132.08 122.40 9.49%
EPS 9.84 13.68 12.15 14.58 13.93 4.04 6.43 7.91%
DPS 3.35 3.35 3.13 2.50 2.50 2.51 3.57 -1.13%
NAPS 1.1556 1.1255 0.8538 0.7881 0.7036 0.5723 0.5817 13.07%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 28/09/18 -
Price 1.97 2.32 2.35 2.50 2.08 2.32 2.00 -
P/RPS 0.97 1.03 0.99 1.31 1.10 1.65 1.53 -7.83%
P/EPS 20.12 17.05 18.15 16.09 14.01 53.93 29.21 -6.45%
EY 4.97 5.87 5.51 6.21 7.14 1.85 3.42 6.91%
DY 1.69 1.44 1.42 1.07 1.28 1.16 1.90 -2.07%
P/NAPS 1.71 2.07 2.58 2.98 2.77 3.80 3.23 -10.76%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 CAGR
Date 19/06/24 19/06/23 10/06/22 22/06/21 22/06/20 25/06/19 14/11/18 -
Price 2.03 2.24 2.23 2.45 2.45 1.91 1.99 -
P/RPS 1.00 1.00 0.94 1.28 1.30 1.36 1.53 -7.33%
P/EPS 20.74 16.46 17.22 15.77 16.50 44.40 29.06 -5.85%
EY 4.82 6.08 5.81 6.34 6.06 2.25 3.44 6.22%
DY 1.64 1.49 1.49 1.09 1.09 1.40 1.91 -2.69%
P/NAPS 1.77 2.00 2.45 2.92 3.27 3.13 3.21 -10.10%

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