[SCIPACK] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ--%
YoY- 2.9%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 636,040 623,054 0 422,228 361,904 373,464 351,660 11.17%
PBT 66,608 69,960 0 29,632 28,176 31,002 35,384 11.97%
Tax -10,628 -16,626 0 -5,444 -6,550 -5,834 -8,632 3.78%
NP 55,980 53,334 0 24,188 21,626 25,168 26,752 14.10%
-
NP to SH 55,770 51,216 0 22,254 21,626 25,168 26,752 14.03%
-
Tax Rate 15.96% 23.77% - 18.37% 23.25% 18.82% 24.40% -
Total Cost 580,060 569,720 0 398,040 340,278 348,296 324,908 10.91%
-
Net Worth 271,707 232,417 0 203,211 196,737 185,620 174,864 8.19%
Dividend
31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - 12,127 15,214 15,177 17,032 -
Div Payout % - - - 54.49% 70.35% 60.30% 63.67% -
Equity
31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 271,707 232,417 0 203,211 196,737 185,620 174,864 8.19%
NOSH 327,922 327,898 327,348 327,898 327,894 272,971 113,548 20.87%
Ratio Analysis
31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 8.80% 8.56% 0.00% 5.73% 5.98% 6.74% 7.61% -
ROE 20.53% 22.04% 0.00% 10.95% 10.99% 13.56% 15.30% -
Per Share
31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 194.29 190.33 0.00 128.82 110.37 136.81 309.70 -7.99%
EPS 17.04 15.64 0.00 6.80 6.60 9.22 23.56 -5.62%
DPS 0.00 0.00 0.00 3.70 4.64 5.56 15.00 -
NAPS 0.83 0.71 0.00 0.62 0.60 0.68 1.54 -10.46%
Adjusted Per Share Value based on latest NOSH - 327,898
31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 182.29 178.57 0.00 121.01 103.72 107.04 100.79 11.17%
EPS 15.98 14.68 0.00 6.38 6.20 7.21 7.67 14.01%
DPS 0.00 0.00 0.00 3.48 4.36 4.35 4.88 -
NAPS 0.7787 0.6661 0.00 0.5824 0.5639 0.532 0.5012 8.19%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 29/01/21 31/01/20 31/01/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.46 2.23 1.64 2.10 2.31 2.11 4.30 -
P/RPS 1.27 1.17 0.00 1.63 2.09 1.54 1.39 -1.60%
P/EPS 14.44 14.25 0.00 30.93 35.02 22.89 18.25 -4.09%
EY 6.93 7.02 0.00 3.23 2.86 4.37 5.48 4.28%
DY 0.00 0.00 0.00 1.76 2.01 2.64 3.49 -
P/NAPS 2.96 3.14 0.00 3.39 3.85 3.10 2.79 1.06%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 09/03/21 09/03/20 - 16/08/18 09/08/17 10/08/16 12/08/15 -
Price 2.35 2.25 0.00 2.05 2.20 2.07 4.24 -
P/RPS 1.21 1.18 0.00 1.59 1.99 1.51 1.37 -2.19%
P/EPS 13.79 14.38 0.00 30.19 33.36 22.45 18.00 -4.65%
EY 7.25 6.95 0.00 3.31 3.00 4.45 5.56 4.85%
DY 0.00 0.00 0.00 1.80 2.11 2.69 3.54 -
P/NAPS 2.83 3.17 0.00 3.31 3.67 3.04 2.75 0.51%

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