[SCIPACK] YoY Cumulative Quarter Result on 30-Apr-2020 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
22-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
30-Apr-2020 [#3]
Profit Trend
QoQ- 42.32%
YoY- 107.04%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 CAGR
Revenue 589,465 582,213 468,143 463,503 576,061 320,304 282,986 14.04%
PBT 44,444 32,344 46,055 50,179 24,060 21,222 24,570 11.19%
Tax -7,970 -1,211 -7,988 -12,164 -4,113 -3,261 -5,985 5.26%
NP 36,474 31,133 38,067 38,015 19,947 17,961 18,585 12.83%
-
NP to SH 35,790 31,798 38,142 36,445 17,603 16,814 18,028 13.06%
-
Tax Rate 17.93% 3.74% 17.34% 24.24% 17.09% 15.37% 24.36% -
Total Cost 552,991 551,080 430,076 425,488 556,114 302,343 264,401 14.12%
-
Net Worth 392,695 297,908 274,992 245,511 199,682 202,970 235,901 9.55%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 CAGR
Div 8,765 8,184 6,547 6,546 10,966 9,330 11,369 -4.55%
Div Payout % 24.49% 25.74% 17.17% 17.96% 62.30% 55.49% 63.06% -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 CAGR
Net Worth 392,695 297,908 274,992 245,511 199,682 202,970 235,901 9.55%
NOSH 351,171 327,922 327,922 327,898 327,898 327,898 327,894 1.23%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 CAGR
NP Margin 6.19% 5.35% 8.13% 8.20% 3.46% 5.61% 6.57% -
ROE 9.11% 10.67% 13.87% 14.84% 8.82% 8.28% 7.64% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 CAGR
RPS 168.12 177.84 143.00 141.59 175.98 97.84 86.37 12.66%
EPS 10.21 9.71 11.65 11.13 5.37 5.13 5.50 11.71%
DPS 2.50 2.50 2.00 2.00 3.35 2.85 3.47 -5.70%
NAPS 1.12 0.91 0.84 0.75 0.61 0.62 0.72 8.23%
Adjusted Per Share Value based on latest NOSH - 327,898
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 CAGR
RPS 167.86 165.79 133.31 131.99 164.04 91.21 80.58 14.04%
EPS 10.19 9.05 10.86 10.38 5.01 4.79 5.13 13.07%
DPS 2.50 2.33 1.86 1.86 3.12 2.66 3.24 -4.53%
NAPS 1.1182 0.8483 0.7831 0.6991 0.5686 0.578 0.6718 9.55%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 28/09/18 29/09/17 -
Price 2.32 2.35 2.50 2.08 2.32 2.00 2.19 -
P/RPS 1.38 1.32 1.75 1.47 1.32 2.04 2.54 -10.35%
P/EPS 22.73 24.19 21.46 18.68 43.14 38.94 39.80 -9.54%
EY 4.40 4.13 4.66 5.35 2.32 2.57 2.51 10.57%
DY 1.08 1.06 0.80 0.96 1.44 1.43 1.58 -6.58%
P/NAPS 2.07 2.58 2.98 2.77 3.80 3.23 3.04 -6.65%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 CAGR
Date 19/06/23 10/06/22 22/06/21 22/06/20 25/06/19 14/11/18 20/11/17 -
Price 2.24 2.23 2.45 2.45 1.91 1.99 2.19 -
P/RPS 1.33 1.25 1.71 1.73 1.09 2.03 2.54 -10.94%
P/EPS 21.94 22.96 21.03 22.01 35.52 38.75 39.80 -10.11%
EY 4.56 4.36 4.76 4.54 2.82 2.58 2.51 11.28%
DY 1.12 1.12 0.82 0.82 1.75 1.43 1.58 -5.97%
P/NAPS 2.00 2.45 2.92 3.27 3.13 3.21 3.04 -7.22%

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