[SCIPACK] YoY Cumulative Quarter Result on 31-Jul-2021 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jul-2021 [#4]
Profit Trend
QoQ- 23.3%
YoY- -1.34%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 CAGR
Revenue 713,510 774,784 774,049 601,869 619,277 699,336 430,756 9.45%
PBT 44,500 36,586 42,502 50,683 63,302 24,879 20,622 14.76%
Tax -10,508 -8,464 -185 -4,110 -15,637 -4,615 -3,775 20.11%
NP 33,992 28,122 42,317 46,573 47,665 20,264 16,847 13.38%
-
NP to SH 32,550 35,939 43,151 47,029 47,670 17,298 15,241 14.54%
-
Tax Rate 23.61% 23.13% 0.44% 8.11% 24.70% 18.55% 18.31% -
Total Cost 679,518 746,662 731,732 555,296 571,612 679,072 413,909 9.27%
-
Net Worth 410,226 382,176 353,029 278,266 252,057 206,229 196,408 14.09%
Dividend
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 CAGR
Div 26,296 17,531 16,810 6,547 16,367 10,966 10,966 16.94%
Div Payout % 80.79% 48.78% 38.96% 13.92% 34.33% 63.40% 71.95% -
Equity
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 CAGR
Net Worth 410,226 382,176 353,029 278,266 252,057 206,229 196,408 14.09%
NOSH 351,171 351,171 351,171 327,922 327,898 327,898 327,898 1.23%
Ratio Analysis
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 CAGR
NP Margin 4.76% 3.63% 5.47% 7.74% 7.70% 2.90% 3.91% -
ROE 7.93% 9.40% 12.22% 16.90% 18.91% 8.39% 7.76% -
Per Share
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 CAGR
RPS 203.50 220.97 230.22 183.85 189.18 213.64 131.59 8.11%
EPS 9.28 10.25 13.09 14.37 14.56 5.28 4.65 13.16%
DPS 7.50 5.00 5.00 2.00 5.00 3.35 3.35 15.51%
NAPS 1.17 1.09 1.05 0.85 0.77 0.63 0.60 12.69%
Adjusted Per Share Value based on latest NOSH - 327,922
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 CAGR
RPS 203.18 220.63 220.42 171.39 176.35 199.14 122.66 9.45%
EPS 9.27 10.23 12.29 13.39 13.57 4.93 4.34 14.55%
DPS 7.49 4.99 4.79 1.86 4.66 3.12 3.12 16.97%
NAPS 1.1682 1.0883 1.0053 0.7924 0.7178 0.5873 0.5593 14.09%
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 CAGR
Date 31/07/24 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/12/18 -
Price 2.00 2.25 2.11 2.16 2.78 1.80 1.62 -
P/RPS 0.98 1.02 0.92 1.17 1.47 0.84 1.23 -3.98%
P/EPS 21.54 21.95 16.44 15.04 19.09 34.06 34.79 -8.22%
EY 4.64 4.56 6.08 6.65 5.24 2.94 2.87 8.98%
DY 3.75 2.22 2.37 0.93 1.80 1.86 2.07 11.22%
P/NAPS 1.71 2.06 2.01 2.54 3.61 2.86 2.70 -7.85%
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 CAGR
Date 18/09/24 19/09/23 28/09/22 28/09/21 17/09/20 25/09/19 22/02/19 -
Price 1.92 2.22 2.35 2.70 2.68 1.71 1.59 -
P/RPS 0.94 1.00 1.02 1.47 1.42 0.80 1.21 -4.41%
P/EPS 20.68 21.66 18.31 18.79 18.40 32.36 34.15 -8.58%
EY 4.84 4.62 5.46 5.32 5.43 3.09 2.93 9.40%
DY 3.91 2.25 2.13 0.74 1.87 1.96 2.11 11.67%
P/NAPS 1.64 2.04 2.24 3.18 3.48 2.71 2.65 -8.23%

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