[SCIPACK] YoY Cumulative Quarter Result on 31-Jan-2020 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
09-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2020
Quarter
31-Jan-2020 [#2]
Profit Trend
QoQ- 133.31%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 CAGR
Revenue 411,977 374,782 318,020 311,527 0 211,114 180,952 15.85%
PBT 31,614 20,723 33,304 34,980 0 14,816 14,088 15.55%
Tax -5,430 86 -5,314 -8,313 0 -2,722 -3,275 9.46%
NP 26,184 20,809 27,990 26,667 0 12,094 10,813 17.13%
-
NP to SH 25,652 21,490 27,885 25,608 0 11,127 10,813 16.70%
-
Tax Rate 17.18% -0.41% 15.96% 23.77% - 18.37% 23.25% -
Total Cost 385,793 353,973 290,030 284,860 0 199,020 170,139 15.76%
-
Net Worth 378,670 288,087 271,707 232,417 0 203,211 196,737 12.42%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 CAGR
Div - 8,184 - - - 6,063 7,607 -
Div Payout % - 38.08% - - - 54.49% 70.35% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 CAGR
Net Worth 378,670 288,087 271,707 232,417 0 203,211 196,737 12.42%
NOSH 351,171 327,922 327,922 327,898 327,348 327,898 327,894 1.23%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 CAGR
NP Margin 6.36% 5.55% 8.80% 8.56% 0.00% 5.73% 5.98% -
ROE 6.77% 7.46% 10.26% 11.02% 0.00% 5.48% 5.50% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 CAGR
RPS 117.50 114.48 97.15 95.17 0.00 64.41 55.19 14.46%
EPS 7.32 6.56 8.52 7.82 0.00 3.40 3.30 15.31%
DPS 0.00 2.50 0.00 0.00 0.00 1.85 2.32 -
NAPS 1.08 0.88 0.83 0.71 0.00 0.62 0.60 11.08%
Adjusted Per Share Value based on latest NOSH - 327,898
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 CAGR
RPS 118.07 107.41 91.15 89.28 0.00 60.51 51.86 15.85%
EPS 7.35 6.16 7.99 7.34 0.00 3.19 3.10 16.69%
DPS 0.00 2.35 0.00 0.00 0.00 1.74 2.18 -
NAPS 1.0853 0.8257 0.7787 0.6661 0.00 0.5824 0.5639 12.42%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 29/06/18 30/06/17 -
Price 2.43 2.38 2.46 2.23 1.64 2.10 2.31 -
P/RPS 2.07 2.08 2.53 2.34 0.00 3.26 4.19 -11.84%
P/EPS 33.21 36.26 28.88 28.51 0.00 61.86 70.05 -12.49%
EY 3.01 2.76 3.46 3.51 0.00 1.62 1.43 14.23%
DY 0.00 1.05 0.00 0.00 0.00 0.88 1.00 -
P/NAPS 2.25 2.70 2.96 3.14 0.00 3.39 3.85 -9.15%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 CAGR
Date 13/03/23 11/03/22 09/03/21 09/03/20 - 16/08/18 09/08/17 -
Price 2.37 2.32 2.35 2.25 0.00 2.05 2.20 -
P/RPS 2.02 2.03 2.42 2.36 0.00 3.18 3.99 -11.46%
P/EPS 32.39 35.34 27.59 28.76 0.00 60.39 66.71 -12.12%
EY 3.09 2.83 3.62 3.48 0.00 1.66 1.50 13.79%
DY 0.00 1.08 0.00 0.00 0.00 0.90 1.05 -
P/NAPS 2.19 2.64 2.83 3.17 0.00 3.31 3.67 -8.81%

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