[SCIPACK] YoY Annualized Quarter Result on 31-Jan-2021 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
09-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jan-2021 [#2]
Profit Trend
QoQ- 9.03%
YoY- 8.89%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 CAGR
Revenue 697,638 823,954 749,564 636,040 623,054 0 422,228 9.39%
PBT 42,414 63,228 41,446 66,608 69,960 0 29,632 6.62%
Tax -10,240 -10,860 172 -10,628 -16,626 0 -5,444 11.96%
NP 32,174 52,368 41,618 55,980 53,334 0 24,188 5.23%
-
NP to SH 31,448 51,304 42,980 55,770 51,216 0 22,254 6.37%
-
Tax Rate 24.14% 17.18% -0.41% 15.96% 23.77% - 18.37% -
Total Cost 665,464 771,586 707,946 580,060 569,720 0 398,040 9.62%
-
Net Worth 392,695 378,670 288,087 271,707 232,417 0 203,211 12.50%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 CAGR
Div - - 16,368 - - - 12,127 -
Div Payout % - - 38.08% - - - 54.49% -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 CAGR
Net Worth 392,695 378,670 288,087 271,707 232,417 0 203,211 12.50%
NOSH 351,171 351,171 327,922 327,922 327,898 327,348 327,898 1.23%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 CAGR
NP Margin 4.61% 6.36% 5.55% 8.80% 8.56% 0.00% 5.73% -
ROE 8.01% 13.55% 14.92% 20.53% 22.04% 0.00% 10.95% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 CAGR
RPS 198.97 235.00 228.96 194.29 190.33 0.00 128.82 8.08%
EPS 8.96 14.64 13.12 17.04 15.64 0.00 6.80 5.05%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.70 -
NAPS 1.12 1.08 0.88 0.83 0.71 0.00 0.62 11.15%
Adjusted Per Share Value based on latest NOSH - 327,922
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 CAGR
RPS 199.94 236.15 214.83 182.29 178.57 0.00 121.01 9.39%
EPS 9.01 14.70 12.32 15.98 14.68 0.00 6.38 6.36%
DPS 0.00 0.00 4.69 0.00 0.00 0.00 3.48 -
NAPS 1.1255 1.0853 0.8257 0.7787 0.6661 0.00 0.5824 12.50%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 29/06/18 -
Price 2.07 2.43 2.38 2.46 2.23 1.64 2.10 -
P/RPS 1.04 1.03 1.04 1.27 1.17 0.00 1.63 -7.72%
P/EPS 23.08 16.61 18.13 14.44 14.25 0.00 30.93 -5.10%
EY 4.33 6.02 5.52 6.93 7.02 0.00 3.23 5.38%
DY 0.00 0.00 2.10 0.00 0.00 0.00 1.76 -
P/NAPS 1.85 2.25 2.70 2.96 3.14 0.00 3.39 -10.26%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 CAGR
Date 20/03/24 13/03/23 11/03/22 09/03/21 09/03/20 - 16/08/18 -
Price 2.00 2.37 2.32 2.35 2.25 0.00 2.05 -
P/RPS 1.01 1.01 1.01 1.21 1.18 0.00 1.59 -7.79%
P/EPS 22.30 16.20 17.67 13.79 14.38 0.00 30.19 -5.27%
EY 4.48 6.17 5.66 7.25 6.95 0.00 3.31 5.56%
DY 0.00 0.00 2.16 0.00 0.00 0.00 1.80 -
P/NAPS 1.79 2.19 2.64 2.83 3.17 0.00 3.31 -10.41%

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