[SCIPACK] YoY TTM Result on 30-Apr-2019 [#3]

	30/04/22	30/04/21	30/04/20	30/04/19	30/09/18	30/09/17	30/09/16	CAGR
TTM Result
Revenue	715,939	623,917	586,778	364,947	425,965	373,346	363,911	12.88%
YoY %	14.75%	6.33%	60.78%	-14.32%	14.09%	2.59%	-	-
Horiz. %	196.73%	171.45%	161.24%	100.28%	117.05%	102.59%	100.00%	-
PBT	36,972	59,178	50,998	9,244	32,394	31,838	31,582	2.86%
YoY %	-37.52%	16.04%	451.69%	-71.46%	1.75%	0.81%	-	-
Horiz. %	117.07%	187.38%	161.48%	29.27%	102.57%	100.81%	100.00%	-
Tax	2,667	-11,461	-12,666	-1,391	-5,941	-7,322	-6,407	-
YoY %	123.27%	9.51%	-810.57%	76.59%	18.86%	-14.28%	-	-
Horiz. %	-41.63%	178.88%	197.69%	21.71%	92.73%	114.28%	100.00%	-
NP	39,639	47,717	38,332	7,853	26,453	24,516	25,175	8.46%
YoY %	-16.93%	24.48%	388.12%	-70.31%	7.90%	-2.62%	-	-
Horiz. %	157.45%	189.54%	152.26%	31.19%	105.08%	97.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,685	49,367	36,140	6,476	24,744	23,959	25,175	8.97%
YoY %	-17.59%	36.60%	458.06%	-73.83%	3.28%	-4.83%	-	-
Horiz. %	161.61%	196.10%	143.56%	25.72%	98.29%	95.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-7.21%	19.37%	24.84%	15.05%	18.34%	23.00%	20.29%	-
YoY %	-137.22%	-22.02%	65.05%	-17.94%	-20.26%	13.36%	-	-
Horiz. %	-35.53%	95.47%	122.42%	74.17%	90.39%	113.36%	100.00%	-
Total Cost	676,300	576,200	548,446	357,094	399,512	348,830	338,736	13.18%
YoY %	17.37%	5.06%	53.59%	-10.62%	14.53%	2.98%	-	-
Horiz. %	199.65%	170.10%	161.91%	105.42%	117.94%	102.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	297,908	274,992	245,511	199,682	202,970	235,901	184,707	8.93%
YoY %	8.33%	12.01%	22.95%	-1.62%	-13.96%	27.72%	-	-
Horiz. %	161.29%	148.88%	132.92%	108.11%	109.89%	127.72%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	8,184	16,367	6,546	4,910	13,593	14,238	14,727	-9.98%
YoY %	-50.00%	150.03%	33.32%	-63.88%	-4.53%	-3.32%	-	-
Horiz. %	55.57%	111.14%	44.45%	33.34%	92.30%	96.68%	100.00%	-
Div Payout %	20.12%	33.16%	18.12%	75.83%	54.94%	59.43%	58.50%	-
YoY %	-39.32%	83.00%	-76.10%	38.02%	-7.56%	1.59%	-	-
Horiz. %	34.39%	56.68%	30.97%	129.62%	93.91%	101.59%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	297,908	274,992	245,511	199,682	202,970	235,901	184,707	8.93%
YoY %	8.33%	12.01%	22.95%	-1.62%	-13.96%	27.72%	-	-
Horiz. %	161.29%	148.88%	132.92%	108.11%	109.89%	127.72%	100.00%	-
NOSH	327,922	327,922	327,898	327,898	327,898	327,894	271,628	3.43%
YoY %	0.00%	0.01%	0.00%	0.00%	0.00%	20.71%	-	-
Horiz. %	120.72%	120.72%	120.72%	120.72%	120.72%	120.71%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	5.54%	7.65%	6.53%	2.15%	6.21%	6.57%	6.92%	-
YoY %	-27.58%	17.15%	203.72%	-65.38%	-5.48%	-5.06%	-	-
Horiz. %	80.06%	110.55%	94.36%	31.07%	89.74%	94.94%	100.00%	-
ROE	13.66%	17.95%	14.72%	3.24%	12.19%	10.16%	13.63%	-
YoY %	-23.90%	21.94%	354.32%	-73.42%	19.98%	-25.46%	-	-
Horiz. %	100.22%	131.69%	108.00%	23.77%	89.44%	74.54%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	218.69	190.58	179.25	111.49	130.12	113.95	133.97	9.17%
YoY %	14.75%	6.32%	60.78%	-14.32%	14.19%	-14.94%	-	-
Horiz. %	163.24%	142.26%	133.80%	83.22%	97.13%	85.06%	100.00%	-
EPS	12.43	15.08	11.04	1.98	7.56	7.31	9.27	5.39%
YoY %	-17.57%	36.59%	457.58%	-73.81%	3.42%	-21.14%	-	-
Horiz. %	134.09%	162.68%	119.09%	21.36%	81.55%	78.86%	100.00%	-
DPS	2.50	5.00	2.00	1.50	4.15	4.35	5.40	-12.88%
YoY %	-50.00%	150.00%	33.33%	-63.86%	-4.60%	-19.44%	-	-
Horiz. %	46.30%	92.59%	37.04%	27.78%	76.85%	80.56%	100.00%	-
NAPS	0.91	0.84	0.75	0.61	0.62	0.72	0.68	5.35%
YoY %	8.33%	12.00%	22.95%	-1.61%	-13.89%	5.88%	-	-
Horiz. %	133.82%	123.53%	110.29%	89.71%	91.18%	105.88%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 327,898
RPS	203.87	177.67	167.09	103.92	121.30	106.31	103.63	12.88%
YoY %	14.75%	6.33%	60.79%	-14.33%	14.10%	2.59%	-	-
Horiz. %	196.73%	171.45%	161.24%	100.28%	117.05%	102.59%	100.00%	-
EPS	11.59	14.06	10.29	1.84	7.05	6.82	7.17	8.98%
YoY %	-17.57%	36.64%	459.24%	-73.90%	3.37%	-4.88%	-	-
Horiz. %	161.65%	196.09%	143.51%	25.66%	98.33%	95.12%	100.00%	-
DPS	2.33	4.66	1.86	1.40	3.87	4.05	4.19	-9.97%
YoY %	-50.00%	150.54%	32.86%	-63.82%	-4.44%	-3.34%	-	-
Horiz. %	55.61%	111.22%	44.39%	33.41%	92.36%	96.66%	100.00%	-
NAPS	0.8483	0.7831	0.6991	0.5686	0.578	0.6718	0.526	8.93%
YoY %	8.33%	12.02%	22.95%	-1.63%	-13.96%	27.72%	-	-
Horiz. %	161.27%	148.88%	132.91%	108.10%	109.89%	127.72%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/22	30/04/21	30/04/20	30/04/19	28/09/18	29/09/17	30/09/16	-
Price	2.35	2.50	2.08	2.32	2.00	2.19	2.22	-
P/RPS	1.07	1.31	1.16	2.08	1.54	1.92	1.66	-7.56%
YoY %	-18.32%	12.93%	-44.23%	35.06%	-19.79%	15.66%	-	-
Horiz. %	64.46%	78.92%	69.88%	125.30%	92.77%	115.66%	100.00%	-
P/EPS	18.91	16.58	18.84	117.27	26.46	29.95	23.95	-4.14%
YoY %	14.05%	-12.00%	-83.93%	343.20%	-11.65%	25.05%	-	-
Horiz. %	78.96%	69.23%	78.66%	489.65%	110.48%	125.05%	100.00%	-
EY	5.29	6.03	5.31	0.85	3.78	3.34	4.17	4.35%
YoY %	-12.27%	13.56%	524.71%	-77.51%	13.17%	-19.90%	-	-
Horiz. %	126.86%	144.60%	127.34%	20.38%	90.65%	80.10%	100.00%	-
DY	1.06	2.00	0.96	0.65	2.07	1.98	2.43	-13.80%
YoY %	-47.00%	108.33%	47.69%	-68.60%	4.55%	-18.52%	-	-
Horiz. %	43.62%	82.30%	39.51%	26.75%	85.19%	81.48%	100.00%	-
P/NAPS	2.58	2.98	2.77	3.80	3.23	3.04	3.26	-4.10%
YoY %	-13.42%	7.58%	-27.11%	17.65%	6.25%	-6.75%	-	-
Horiz. %	79.14%	91.41%	84.97%	116.56%	99.08%	93.25%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	10/06/22	22/06/21	22/06/20	25/06/19	14/11/18	20/11/17	10/11/16	-
Price	2.23	2.45	2.45	1.91	1.99	2.19	2.28	-
P/RPS	1.02	1.29	1.37	1.71	1.53	1.92	1.70	-8.74%
YoY %	-20.93%	-5.84%	-19.88%	11.76%	-20.31%	12.94%	-	-
Horiz. %	60.00%	75.88%	80.59%	100.59%	90.00%	112.94%	100.00%	-
P/EPS	17.94	16.25	22.19	96.55	26.33	29.95	24.60	-5.49%
YoY %	10.40%	-26.77%	-77.02%	266.69%	-12.09%	21.75%	-	-
Horiz. %	72.93%	66.06%	90.20%	392.48%	107.03%	121.75%	100.00%	-
EY	5.57	6.16	4.51	1.04	3.80	3.34	4.06	5.82%
YoY %	-9.58%	36.59%	333.65%	-72.63%	13.77%	-17.73%	-	-
Horiz. %	137.19%	151.72%	111.08%	25.62%	93.60%	82.27%	100.00%	-
DY	1.12	2.04	0.82	0.79	2.09	1.98	2.37	-12.56%
YoY %	-45.10%	148.78%	3.80%	-62.20%	5.56%	-16.46%	-	-
Horiz. %	47.26%	86.08%	34.60%	33.33%	88.19%	83.54%	100.00%	-
P/NAPS	2.45	2.92	3.27	3.13	3.21	3.04	3.35	-5.44%
YoY %	-16.10%	-10.70%	4.47%	-2.49%	5.59%	-9.25%	-	-
Horiz. %	73.13%	87.16%	97.61%	93.43%	95.82%	90.75%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

The Turtle Strategy Story (EP3): Implementing the strategy using the MQ Trader System!

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

894

YTLPOWR

YTL POWER INTERNATIONAL BHD

729

PTRANS

PERAK TRANSIT BERHAD

720

HLIND

HONG LEONG INDUSTRIES BHD

715

MPI

MALAYSIAN PACIFIC INDUSTRIES

689

NOTION

NOTION VTEC BHD

585

MYEG

MY E.G. SERVICES BHD

514

GENTING

GENTING BHD

476

SNS

SNS NETWORK TECHNOLOGY BERHAD

466

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXF

0.08

-0.03

138,453,400

HSI-CXV

0.115

-0.03

131,411,100

HSI-HWE

0.17

+0.015

109,430,800

HSI-HUZ

0.235

+0.045

102,365,300

YNHPROP

0.505

-0.10

82,751,400

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.98

-0.04

74,758,400

E&O-LR

0.055

+0.01

56,261,700

HSI-CV7

0.04

-0.015

54,611,600

More active Stocks

THETA

1.83

+0.35

11,160,500

DLADY

36.00

+0.20

8,500

ATECH

3.85

+0.19

620,300

PENTA

5.10

+0.17

1,824,500

UTDPLT

24.24

+0.16

44,800

PIE

6.45

+0.13

107,500

CHGP

2.72

+0.11

854,800

HSI-HUY

0.80

+0.10

10,000

HSI-HWU

0.75

+0.095

191,200

HSI-HWX

0.745

+0.09

8,800

More gainer Stocks

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

42,700

MPI

38.66

-0.20

2,500

KLK

20.50

-0.18

255,300

KHIND

2.65

-0.15

2,000

HSI-CXT

0.725

-0.135

23,600

NIKKEI-CC

0.065

-0.125

30,000

KUAISHO-C17

0.08

-0.12

58,800

GENTINGC3E

0.09

-0.11

1,310,000

HSI-CXK

0.625

-0.105

165,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More