[SCIPACK] YoY Annualized Quarter Result on 31-Oct-2019 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
02-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Oct-2019 [#1]
Profit Trend
QoQ- 153.81%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 CAGR
Revenue 855,664 721,260 626,712 610,256 0 376,464 358,796 14.09%
PBT 64,796 36,232 68,732 59,820 0 29,740 32,292 11.14%
Tax -14,256 1,628 -17,404 -14,604 0 -6,668 -6,260 13.30%
NP 50,540 37,860 51,328 45,216 0 23,072 26,032 10.59%
-
NP to SH 49,100 39,200 51,152 43,904 0 23,072 26,032 10.10%
-
Tax Rate 22.00% -4.49% 25.32% 24.41% - 22.42% 19.39% -
Total Cost 805,124 683,400 575,384 565,040 0 353,392 332,764 14.35%
-
Net Worth 378,670 284,813 265,152 216,049 0 193,613 183,208 11.64%
Dividend
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 CAGR
Div - 32,737 - - - 14,398 15,859 -
Div Payout % - 83.51% - - - 62.41% 60.92% -
Equity
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 CAGR
Net Worth 378,670 284,813 265,152 216,049 0 193,613 183,208 11.64%
NOSH 351,171 327,922 327,899 327,898 327,372 273,246 273,445 3.86%
Ratio Analysis
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 CAGR
NP Margin 5.91% 5.25% 8.19% 7.41% 0.00% 6.13% 7.26% -
ROE 12.97% 13.76% 19.29% 20.32% 0.00% 11.92% 14.21% -
Per Share
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 CAGR
RPS 244.04 220.32 191.45 186.42 0.00 138.05 131.21 9.87%
EPS 14.00 11.96 15.64 13.40 0.00 8.48 9.52 6.02%
DPS 0.00 10.00 0.00 0.00 0.00 5.28 5.80 -
NAPS 1.08 0.87 0.81 0.66 0.00 0.71 0.67 7.51%
Adjusted Per Share Value based on latest NOSH - 327,898
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 CAGR
RPS 245.24 206.71 179.62 174.90 0.00 107.90 102.83 14.10%
EPS 14.07 11.23 14.66 12.58 0.00 6.61 7.46 10.10%
DPS 0.00 9.38 0.00 0.00 0.00 4.13 4.55 -
NAPS 1.0853 0.8163 0.7599 0.6192 0.00 0.5549 0.5251 11.64%
Price Multiplier on Financial Quarter End Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 CAGR
Date 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/03/17 31/03/16 -
Price 2.11 2.71 2.61 2.05 1.94 2.46 2.17 -
P/RPS 0.86 1.23 1.36 1.10 0.00 1.78 1.65 -9.41%
P/EPS 15.07 22.63 16.70 15.28 0.00 29.08 22.79 -6.08%
EY 6.64 4.42 5.99 6.54 0.00 3.44 4.39 6.48%
DY 0.00 3.69 0.00 0.00 0.00 2.15 2.67 -
P/NAPS 1.95 3.11 3.22 3.11 0.00 3.46 3.24 -7.41%
Price Multiplier on Announcement Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 CAGR
Date 06/12/22 07/12/21 16/12/20 02/12/19 - 04/05/17 05/05/16 -
Price 2.34 2.60 2.65 2.27 0.00 2.55 2.07 -
P/RPS 0.96 1.18 1.38 1.22 0.00 1.85 1.58 -7.28%
P/EPS 16.71 21.71 16.96 16.93 0.00 30.14 21.74 -3.91%
EY 5.98 4.61 5.90 5.91 0.00 3.32 4.60 4.06%
DY 0.00 3.85 0.00 0.00 0.00 2.07 2.80 -
P/NAPS 2.17 2.99 3.27 3.44 0.00 3.59 3.09 -5.22%

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