[SCIPACK] YoY TTM Result on 31-Jan-2019 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Jan-2019 [#2]
Profit Trend
QoQ- -73.01%
YoY- -84.34%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 658,631 625,770 469,286 219,642 418,809 365,378 355,855 11.63%
PBT 38,102 61,626 36,857 5,806 36,470 28,537 33,537 2.30%
Tax 1,290 -12,638 -8,927 -1,053 -8,112 -5,790 -7,608 -
NP 39,392 48,988 27,930 4,753 28,358 22,747 25,929 7.76%
-
NP to SH 40,634 49,947 26,119 4,114 26,272 22,747 25,929 8.36%
-
Tax Rate -3.39% 20.51% 24.22% 18.14% 22.24% 20.29% 22.69% -
Total Cost 619,239 576,782 441,356 214,889 390,451 342,631 329,926 11.91%
-
Net Worth 288,087 271,707 232,417 0 203,211 196,737 185,277 8.21%
Dividend
31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 CAGR
Div 14,731 16,367 - 4,910 14,087 14,056 15,110 -0.45%
Div Payout % 36.25% 32.77% - 119.36% 53.62% 61.80% 58.28% -
Equity
31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 288,087 271,707 232,417 0 203,211 196,737 185,277 8.21%
NOSH 327,922 327,922 327,898 327,348 327,898 327,894 272,466 3.36%
Ratio Analysis
31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 5.98% 7.83% 5.95% 2.16% 6.77% 6.23% 7.29% -
ROE 14.10% 18.38% 11.24% 0.00% 12.93% 11.56% 13.99% -
Per Share
31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 201.19 191.16 143.36 67.10 127.78 111.43 130.61 8.03%
EPS 12.41 15.26 7.98 1.26 8.02 6.94 9.52 4.85%
DPS 4.50 5.00 0.00 1.50 4.30 4.29 5.55 -3.68%
NAPS 0.88 0.83 0.71 0.00 0.62 0.60 0.68 4.71%
Adjusted Per Share Value based on latest NOSH - 327,348
31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 188.77 179.35 134.50 62.95 120.03 104.72 101.99 11.63%
EPS 11.65 14.31 7.49 1.18 7.53 6.52 7.43 8.37%
DPS 4.22 4.69 0.00 1.41 4.04 4.03 4.33 -0.45%
NAPS 0.8257 0.7787 0.6661 0.00 0.5824 0.5639 0.531 8.21%
Price Multiplier on Financial Quarter End Date
31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 CAGR
Date 31/01/22 29/01/21 31/01/20 31/01/19 29/06/18 30/06/17 30/06/16 -
Price 2.38 2.46 2.23 1.64 2.10 2.31 2.11 -
P/RPS 1.18 1.29 1.56 2.44 1.64 2.07 1.62 -5.50%
P/EPS 19.17 16.12 27.95 130.49 26.20 33.30 22.17 -2.56%
EY 5.22 6.20 3.58 0.77 3.82 3.00 4.51 2.64%
DY 1.89 2.03 0.00 0.91 2.05 1.86 2.63 -5.73%
P/NAPS 2.70 2.96 3.14 0.00 3.39 3.85 3.10 -2.44%
Price Multiplier on Announcement Date
31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 CAGR
Date 11/03/22 09/03/21 09/03/20 - 16/08/18 09/08/17 10/08/16 -
Price 2.32 2.35 2.25 0.00 2.05 2.20 2.07 -
P/RPS 1.15 1.23 1.57 0.00 1.60 1.97 1.58 -5.52%
P/EPS 18.69 15.40 28.20 0.00 25.58 31.71 21.75 -2.67%
EY 5.35 6.49 3.55 0.00 3.91 3.15 4.60 2.73%
DY 1.94 2.13 0.00 0.00 2.10 1.95 2.68 -5.61%
P/NAPS 2.64 2.83 3.17 0.00 3.31 3.67 3.04 -2.49%

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