[SCIPACK] YoY TTM Result on 30-Apr-2021 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
22-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- -1.16%
YoY- 36.6%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 CAGR
Revenue 716,989 781,301 715,939 623,917 586,778 364,947 425,965 9.76%
PBT 26,843 54,602 36,972 59,178 50,998 9,244 32,394 -3.30%
Tax -8,916 -6,944 2,667 -11,461 -12,666 -1,391 -5,941 7.53%
NP 17,927 47,658 39,639 47,717 38,332 7,853 26,453 -6.72%
-
NP to SH 25,892 47,143 40,685 49,367 36,140 6,476 24,744 0.81%
-
Tax Rate 33.22% 12.72% -7.21% 19.37% 24.84% 15.05% 18.34% -
Total Cost 699,062 733,643 676,300 576,200 548,446 357,094 399,512 10.53%
-
Net Worth 403,214 392,695 297,908 274,992 245,511 199,682 202,970 13.07%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 CAGR
Div 17,531 17,171 8,184 16,367 6,546 4,910 13,593 4.65%
Div Payout % 67.71% 36.42% 20.12% 33.16% 18.12% 75.83% 54.94% -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 CAGR
Net Worth 403,214 392,695 297,908 274,992 245,511 199,682 202,970 13.07%
NOSH 351,171 351,171 327,922 327,922 327,898 327,898 327,898 1.23%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 CAGR
NP Margin 2.50% 6.10% 5.54% 7.65% 6.53% 2.15% 6.21% -
ROE 6.42% 12.00% 13.66% 17.95% 14.72% 3.24% 12.19% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 CAGR
RPS 204.49 222.83 218.69 190.58 179.25 111.49 130.12 8.42%
EPS 7.38 13.45 12.43 15.08 11.04 1.98 7.56 -0.43%
DPS 5.00 4.90 2.50 5.00 2.00 1.50 4.15 3.39%
NAPS 1.15 1.12 0.91 0.84 0.75 0.61 0.62 11.69%
Adjusted Per Share Value based on latest NOSH - 327,922
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 CAGR
RPS 205.49 223.92 205.19 178.82 168.17 104.59 122.08 9.76%
EPS 7.42 13.51 11.66 14.15 10.36 1.86 7.09 0.81%
DPS 5.02 4.92 2.35 4.69 1.88 1.41 3.90 4.62%
NAPS 1.1556 1.1255 0.8538 0.7881 0.7036 0.5723 0.5817 13.07%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 28/09/18 -
Price 1.97 2.32 2.35 2.50 2.08 2.32 2.00 -
P/RPS 0.96 1.04 1.07 1.31 1.16 2.08 1.54 -8.11%
P/EPS 26.68 17.25 18.91 16.58 18.84 117.27 26.46 0.14%
EY 3.75 5.80 5.29 6.03 5.31 0.85 3.78 -0.14%
DY 2.54 2.11 1.06 2.00 0.96 0.65 2.07 3.73%
P/NAPS 1.71 2.07 2.58 2.98 2.77 3.80 3.23 -10.76%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 CAGR
Date 19/06/24 19/06/23 10/06/22 22/06/21 22/06/20 25/06/19 14/11/18 -
Price 2.03 2.24 2.23 2.45 2.45 1.91 1.99 -
P/RPS 0.99 1.01 1.02 1.29 1.37 1.71 1.53 -7.49%
P/EPS 27.49 16.66 17.94 16.25 22.19 96.55 26.33 0.77%
EY 3.64 6.00 5.57 6.16 4.51 1.04 3.80 -0.76%
DY 2.46 2.19 1.12 2.04 0.82 0.79 2.09 2.96%
P/NAPS 1.77 2.00 2.45 2.92 3.27 3.13 3.21 -10.10%

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