[SCIPACK] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
14-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ--%
YoY- -6.73%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 624,190 618,004 460,848 427,072 377,314 374,397 349,120 10.96%
PBT 61,406 66,905 19,248 28,296 32,760 30,242 35,770 10.15%
Tax -10,650 -16,218 -3,290 -4,348 -7,980 -5,460 -8,926 3.21%
NP 50,756 50,686 15,957 23,948 24,780 24,782 26,844 12.07%
-
NP to SH 50,856 48,593 14,082 22,418 24,037 24,782 26,844 12.11%
-
Tax Rate 17.34% 24.24% 17.09% 15.37% 24.36% 18.05% 24.95% -
Total Cost 573,434 567,317 444,891 403,124 352,534 349,614 322,276 10.86%
-
Net Worth 274,992 245,511 199,682 202,970 235,901 185,324 177,043 8.20%
Dividend
30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 8,729 8,729 8,772 12,440 15,158 14,898 16,645 -10.91%
Div Payout % 17.17% 17.96% 62.30% 55.49% 63.06% 60.12% 62.01% -
Equity
30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 274,992 245,511 199,682 202,970 235,901 185,324 177,043 8.20%
NOSH 327,922 327,898 327,898 327,898 327,894 272,536 113,489 20.91%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 8.13% 8.20% 3.46% 5.61% 6.57% 6.62% 7.69% -
ROE 18.49% 19.79% 7.05% 11.05% 10.19% 13.37% 15.16% -
Per Share
30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 190.67 188.79 140.78 130.45 115.16 137.38 307.62 -8.20%
EPS 15.53 14.84 4.30 6.84 7.33 9.09 23.65 -7.25%
DPS 2.67 2.67 2.68 3.80 4.63 5.47 14.67 -26.28%
NAPS 0.84 0.75 0.61 0.62 0.72 0.68 1.56 -10.48%
Adjusted Per Share Value based on latest NOSH - 327,898
30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 177.75 175.98 131.23 121.61 107.44 106.61 99.42 10.96%
EPS 14.48 13.84 4.01 6.38 6.84 7.06 7.64 12.12%
DPS 2.49 2.49 2.50 3.54 4.32 4.24 4.74 -10.88%
NAPS 0.7831 0.6991 0.5686 0.578 0.6718 0.5277 0.5042 8.20%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/04/21 30/04/20 30/04/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.50 2.08 2.32 2.00 2.19 2.22 4.40 -
P/RPS 1.31 1.10 1.65 1.53 1.90 1.62 1.43 -1.55%
P/EPS 16.09 14.01 53.93 29.21 29.85 24.41 18.60 -2.56%
EY 6.21 7.14 1.85 3.42 3.35 4.10 5.38 2.60%
DY 1.07 1.28 1.16 1.90 2.11 2.46 3.33 -18.39%
P/NAPS 2.98 2.77 3.80 3.23 3.04 3.26 2.82 0.99%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 22/06/21 22/06/20 25/06/19 14/11/18 20/11/17 10/11/16 17/11/15 -
Price 2.45 2.45 1.91 1.99 2.19 2.28 5.24 -
P/RPS 1.28 1.30 1.36 1.53 1.90 1.66 1.70 -4.95%
P/EPS 15.77 16.50 44.40 29.06 29.85 25.07 22.15 -5.90%
EY 6.34 6.06 2.25 3.44 3.35 3.99 4.51 6.28%
DY 1.09 1.09 1.40 1.91 2.11 2.40 2.80 -15.53%
P/NAPS 2.92 3.27 3.13 3.21 3.04 3.35 3.36 -2.48%

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