[SCIPACK] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
14-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 432.01%
YoY- 3.28%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 623,917 586,778 364,947 425,965 373,346 363,911 345,887 11.13%
PBT 59,178 50,998 9,244 32,394 31,838 31,582 33,960 10.45%
Tax -11,461 -12,666 -1,391 -5,941 -7,322 -6,407 -7,927 6.82%
NP 47,717 38,332 7,853 26,453 24,516 25,175 26,033 11.45%
-
NP to SH 49,367 36,140 6,476 24,744 23,959 25,175 26,033 12.13%
-
Tax Rate 19.37% 24.84% 15.05% 18.34% 23.00% 20.29% 23.34% -
Total Cost 576,200 548,446 357,094 399,512 348,830 338,736 319,854 11.11%
-
Net Worth 274,992 245,511 199,682 202,970 235,901 184,707 113,372 17.18%
Dividend
30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 16,367 6,546 4,910 13,593 14,238 14,727 9,166 10.93%
Div Payout % 33.16% 18.12% 75.83% 54.94% 59.43% 58.50% 35.21% -
Equity
30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 274,992 245,511 199,682 202,970 235,901 184,707 113,372 17.18%
NOSH 327,922 327,898 327,898 327,898 327,894 271,628 113,372 20.94%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 7.65% 6.53% 2.15% 6.21% 6.57% 6.92% 7.53% -
ROE 17.95% 14.72% 3.24% 12.19% 10.16% 13.63% 22.96% -
Per Share
30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 190.58 179.25 111.49 130.12 113.95 133.97 305.09 -8.07%
EPS 15.08 11.04 1.98 7.56 7.31 9.27 22.96 -7.24%
DPS 5.00 2.00 1.50 4.15 4.35 5.40 8.08 -8.23%
NAPS 0.84 0.75 0.61 0.62 0.72 0.68 1.00 -3.07%
Adjusted Per Share Value based on latest NOSH - 327,898
30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 177.67 167.09 103.92 121.30 106.31 103.63 98.50 11.13%
EPS 14.06 10.29 1.84 7.05 6.82 7.17 7.41 12.14%
DPS 4.66 1.86 1.40 3.87 4.05 4.19 2.61 10.93%
NAPS 0.7831 0.6991 0.5686 0.578 0.6718 0.526 0.3228 17.19%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/04/21 30/04/20 30/04/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.50 2.08 2.32 2.00 2.19 2.22 4.40 -
P/RPS 1.31 1.16 2.08 1.54 1.92 1.66 1.44 -1.67%
P/EPS 16.58 18.84 117.27 26.46 29.95 23.95 19.16 -2.55%
EY 6.03 5.31 0.85 3.78 3.34 4.17 5.22 2.61%
DY 2.00 0.96 0.65 2.07 1.98 2.43 1.84 1.50%
P/NAPS 2.98 2.77 3.80 3.23 3.04 3.26 4.40 -6.73%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 22/06/21 22/06/20 25/06/19 14/11/18 20/11/17 10/11/16 17/11/15 -
Price 2.45 2.45 1.91 1.99 2.19 2.28 5.24 -
P/RPS 1.29 1.37 1.71 1.53 1.92 1.70 1.72 -5.01%
P/EPS 16.25 22.19 96.55 26.33 29.95 24.60 22.82 -5.89%
EY 6.16 4.51 1.04 3.80 3.34 4.06 4.38 6.29%
DY 2.04 0.82 0.79 2.09 1.98 2.37 1.54 5.16%
P/NAPS 2.92 3.27 3.13 3.21 3.04 3.35 5.24 -9.93%

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