[SCIPACK] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ--%
YoY- 2.9%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 318,020 311,527 0 211,114 180,952 186,732 175,830 11.17%
PBT 33,304 34,980 0 14,816 14,088 15,501 17,692 11.97%
Tax -5,314 -8,313 0 -2,722 -3,275 -2,917 -4,316 3.78%
NP 27,990 26,667 0 12,094 10,813 12,584 13,376 14.10%
-
NP to SH 27,885 25,608 0 11,127 10,813 12,584 13,376 14.03%
-
Tax Rate 15.96% 23.77% - 18.37% 23.25% 18.82% 24.40% -
Total Cost 290,030 284,860 0 199,020 170,139 174,148 162,454 10.91%
-
Net Worth 271,707 232,417 0 203,211 196,737 185,620 174,864 8.19%
Dividend
31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - 6,063 7,607 7,588 8,516 -
Div Payout % - - - 54.49% 70.35% 60.30% 63.67% -
Equity
31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 271,707 232,417 0 203,211 196,737 185,620 174,864 8.19%
NOSH 327,922 327,898 327,348 327,898 327,894 272,971 113,548 20.87%
Ratio Analysis
31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 8.80% 8.56% 0.00% 5.73% 5.98% 6.74% 7.61% -
ROE 10.26% 11.02% 0.00% 5.48% 5.50% 6.78% 7.65% -
Per Share
31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 97.15 95.17 0.00 64.41 55.19 68.41 154.85 -7.99%
EPS 8.52 7.82 0.00 3.40 3.30 4.61 11.78 -5.62%
DPS 0.00 0.00 0.00 1.85 2.32 2.78 7.50 -
NAPS 0.83 0.71 0.00 0.62 0.60 0.68 1.54 -10.46%
Adjusted Per Share Value based on latest NOSH - 327,898
31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 90.56 88.71 0.00 60.12 51.53 53.17 50.07 11.17%
EPS 7.94 7.29 0.00 3.17 3.08 3.58 3.81 14.02%
DPS 0.00 0.00 0.00 1.73 2.17 2.16 2.43 -
NAPS 0.7737 0.6618 0.00 0.5787 0.5602 0.5286 0.4979 8.19%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 29/01/21 31/01/20 31/01/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.46 2.23 1.64 2.10 2.31 2.11 4.30 -
P/RPS 2.53 2.34 0.00 3.26 4.19 3.08 2.78 -1.67%
P/EPS 28.88 28.51 0.00 61.86 70.05 45.77 36.50 -4.09%
EY 3.46 3.51 0.00 1.62 1.43 2.18 2.74 4.25%
DY 0.00 0.00 0.00 0.88 1.00 1.32 1.74 -
P/NAPS 2.96 3.14 0.00 3.39 3.85 3.10 2.79 1.06%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 09/03/21 09/03/20 - 16/08/18 09/08/17 10/08/16 12/08/15 -
Price 2.35 2.25 0.00 2.05 2.20 2.07 4.24 -
P/RPS 2.42 2.36 0.00 3.18 3.99 3.03 2.74 -2.19%
P/EPS 27.59 28.76 0.00 60.39 66.71 44.90 35.99 -4.63%
EY 3.62 3.48 0.00 1.66 1.50 2.23 2.78 4.83%
DY 0.00 0.00 0.00 0.90 1.05 1.34 1.77 -
P/NAPS 2.83 3.17 0.00 3.31 3.67 3.04 2.75 0.51%

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