[SCIPACK] YoY Annualized Quarter Result on 31-Oct-2018 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Oct-2018 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 721,260 626,712 610,256 0 376,464 358,796 344,628 11.85%
PBT 36,232 68,732 59,820 0 29,740 32,292 32,596 1.61%
Tax 1,628 -17,404 -14,604 0 -6,668 -6,260 -7,848 -
NP 37,860 51,328 45,216 0 23,072 26,032 24,748 6.66%
-
NP to SH 39,200 51,152 43,904 0 23,072 26,032 24,748 7.22%
-
Tax Rate -4.49% 25.32% 24.41% - 22.42% 19.39% 24.08% -
Total Cost 683,400 575,384 565,040 0 353,392 332,764 319,880 12.20%
-
Net Worth 284,813 265,152 216,049 0 193,613 183,208 171,419 8.00%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 CAGR
Div 32,737 - - - 14,398 15,859 15,893 11.58%
Div Payout % 83.51% - - - 62.41% 60.92% 64.22% -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 284,813 265,152 216,049 0 193,613 183,208 171,419 8.00%
NOSH 327,922 327,899 327,898 327,372 273,246 273,445 113,522 17.45%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 5.25% 8.19% 7.41% 0.00% 6.13% 7.26% 7.18% -
ROE 13.76% 19.29% 20.32% 0.00% 11.92% 14.21% 14.44% -
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 220.32 191.45 186.42 0.00 138.05 131.21 303.58 -4.74%
EPS 11.96 15.64 13.40 0.00 8.48 9.52 21.80 -8.70%
DPS 10.00 0.00 0.00 0.00 5.28 5.80 14.00 -4.97%
NAPS 0.87 0.81 0.66 0.00 0.71 0.67 1.51 -8.02%
Adjusted Per Share Value based on latest NOSH - 327,372
31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 205.39 178.46 173.78 0.00 107.20 102.17 98.14 11.85%
EPS 11.16 14.57 12.50 0.00 6.57 7.41 7.05 7.21%
DPS 9.32 0.00 0.00 0.00 4.10 4.52 4.53 11.56%
NAPS 0.811 0.7551 0.6152 0.00 0.5513 0.5217 0.4881 8.00%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 -
Price 2.71 2.61 2.05 1.94 2.46 2.17 4.45 -
P/RPS 1.23 1.36 1.10 0.00 1.78 1.65 1.47 -2.66%
P/EPS 22.63 16.70 15.28 0.00 29.08 22.79 20.41 1.57%
EY 4.42 5.99 6.54 0.00 3.44 4.39 4.90 -1.55%
DY 3.69 0.00 0.00 0.00 2.15 2.67 3.15 2.42%
P/NAPS 3.11 3.22 3.11 0.00 3.46 3.24 2.95 0.80%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 CAGR
Date 07/12/21 16/12/20 02/12/19 - 04/05/17 05/05/16 07/05/15 -
Price 2.60 2.65 2.27 0.00 2.55 2.07 4.32 -
P/RPS 1.18 1.38 1.22 0.00 1.85 1.58 1.42 -2.76%
P/EPS 21.71 16.96 16.93 0.00 30.14 21.74 19.82 1.39%
EY 4.61 5.90 5.91 0.00 3.32 4.60 5.05 -1.37%
DY 3.85 0.00 0.00 0.00 2.07 2.80 3.24 2.65%
P/NAPS 2.99 3.27 3.44 0.00 3.59 3.09 2.86 0.67%

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