[SCIPACK] YoY Cumulative Quarter Result on 31-Oct-2020 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
16-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Oct-2020 [#1]
Profit Trend
QoQ- -73.17%
YoY- 16.51%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 CAGR
Revenue 172,974 213,916 180,315 156,678 152,564 0 94,116 9.67%
PBT 10,577 16,199 9,058 17,183 14,955 0 7,435 5.49%
Tax -2,499 -3,564 407 -4,351 -3,651 0 -1,667 6.33%
NP 8,078 12,635 9,465 12,832 11,304 0 5,768 5.24%
-
NP to SH 7,706 12,275 9,800 12,788 10,976 0 5,768 4.49%
-
Tax Rate 23.63% 22.00% -4.49% 25.32% 24.41% - 22.42% -
Total Cost 164,896 201,281 170,850 143,846 141,260 0 88,348 9.93%
-
Net Worth 392,695 378,670 284,813 265,152 216,049 0 193,613 11.32%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 CAGR
Div - - 8,184 - - - 3,599 -
Div Payout % - - 83.51% - - - 62.41% -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 CAGR
Net Worth 392,695 378,670 284,813 265,152 216,049 0 193,613 11.32%
NOSH 351,171 351,171 327,922 327,899 327,898 327,372 273,246 3.88%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 CAGR
NP Margin 4.67% 5.91% 5.25% 8.19% 7.41% 0.00% 6.13% -
ROE 1.96% 3.24% 3.44% 4.82% 5.08% 0.00% 2.98% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 CAGR
RPS 49.33 61.01 55.08 47.86 46.61 0.00 34.51 5.57%
EPS 2.20 3.50 2.99 3.91 3.35 0.00 2.12 0.56%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 1.32 -
NAPS 1.12 1.08 0.87 0.81 0.66 0.00 0.71 7.16%
Adjusted Per Share Value based on latest NOSH - 327,899
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 CAGR
RPS 49.57 61.31 51.68 44.90 43.73 0.00 26.97 9.67%
EPS 2.21 3.52 2.81 3.67 3.15 0.00 1.65 4.53%
DPS 0.00 0.00 2.35 0.00 0.00 0.00 1.03 -
NAPS 1.1255 1.0853 0.8163 0.7599 0.6192 0.00 0.5549 11.33%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/03/17 -
Price 2.16 2.11 2.71 2.61 2.05 1.94 2.46 -
P/RPS 4.38 3.46 4.92 5.45 4.40 0.00 7.13 -7.12%
P/EPS 98.28 60.27 90.53 66.81 61.14 0.00 116.30 -2.52%
EY 1.02 1.66 1.10 1.50 1.64 0.00 0.86 2.62%
DY 0.00 0.00 0.92 0.00 0.00 0.00 0.54 -
P/NAPS 1.93 1.95 3.11 3.22 3.11 0.00 3.46 -8.47%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 CAGR
Date 13/12/23 06/12/22 07/12/21 16/12/20 02/12/19 - 04/05/17 -
Price 2.20 2.34 2.60 2.65 2.27 0.00 2.55 -
P/RPS 4.46 3.84 4.72 5.54 4.87 0.00 7.39 -7.37%
P/EPS 100.10 66.84 86.85 67.84 67.70 0.00 120.56 -2.78%
EY 1.00 1.50 1.15 1.47 1.48 0.00 0.83 2.86%
DY 0.00 0.00 0.96 0.00 0.00 0.00 0.52 -
P/NAPS 1.96 2.17 2.99 3.27 3.44 0.00 3.59 -8.77%

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