[SCIPACK] YoY TTM Result on 31-Jan-2021 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
09-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Jan-2021 [#2]
Profit Trend
QoQ- 0.94%
YoY- 91.23%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 CAGR
Revenue 711,626 811,244 658,631 625,770 469,286 219,642 418,809 9.94%
PBT 26,179 53,393 38,102 61,626 36,857 5,806 36,470 -5.75%
Tax -8,154 -5,701 1,290 -12,638 -8,927 -1,053 -8,112 0.09%
NP 18,025 47,692 39,392 48,988 27,930 4,753 28,358 -7.78%
-
NP to SH 26,011 47,313 40,634 49,947 26,119 4,114 26,272 -0.17%
-
Tax Rate 31.15% 10.68% -3.39% 20.51% 24.22% 18.14% 22.24% -
Total Cost 693,601 763,552 619,239 576,782 441,356 214,889 390,451 10.82%
-
Net Worth 392,695 378,670 288,087 271,707 232,417 0 203,211 12.50%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 CAGR
Div 17,531 8,405 14,731 16,367 - 4,910 14,087 3.98%
Div Payout % 67.40% 17.77% 36.25% 32.77% - 119.36% 53.62% -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 CAGR
Net Worth 392,695 378,670 288,087 271,707 232,417 0 203,211 12.50%
NOSH 351,171 351,171 327,922 327,922 327,898 327,348 327,898 1.23%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 CAGR
NP Margin 2.53% 5.88% 5.98% 7.83% 5.95% 2.16% 6.77% -
ROE 6.62% 12.49% 14.10% 18.38% 11.24% 0.00% 12.93% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 CAGR
RPS 202.96 231.37 201.19 191.16 143.36 67.10 127.78 8.62%
EPS 7.42 13.49 12.41 15.26 7.98 1.26 8.02 -1.38%
DPS 5.00 2.40 4.50 5.00 0.00 1.50 4.30 2.73%
NAPS 1.12 1.08 0.88 0.83 0.71 0.00 0.62 11.15%
Adjusted Per Share Value based on latest NOSH - 327,922
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 CAGR
RPS 203.95 232.50 188.77 179.35 134.50 62.95 120.03 9.94%
EPS 7.45 13.56 11.65 14.31 7.49 1.18 7.53 -0.19%
DPS 5.02 2.41 4.22 4.69 0.00 1.41 4.04 3.96%
NAPS 1.1255 1.0853 0.8257 0.7787 0.6661 0.00 0.5824 12.50%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 29/06/18 -
Price 2.07 2.43 2.38 2.46 2.23 1.64 2.10 -
P/RPS 1.02 1.05 1.18 1.29 1.56 2.44 1.64 -8.14%
P/EPS 27.90 18.01 19.17 16.12 27.95 130.49 26.20 1.13%
EY 3.58 5.55 5.22 6.20 3.58 0.77 3.82 -1.15%
DY 2.42 0.99 1.89 2.03 0.00 0.91 2.05 3.01%
P/NAPS 1.85 2.25 2.70 2.96 3.14 0.00 3.39 -10.26%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/06/18 CAGR
Date 20/03/24 13/03/23 11/03/22 09/03/21 09/03/20 - 16/08/18 -
Price 2.00 2.37 2.32 2.35 2.25 0.00 2.05 -
P/RPS 0.99 1.02 1.15 1.23 1.57 0.00 1.60 -8.22%
P/EPS 26.96 17.56 18.69 15.40 28.20 0.00 25.58 0.94%
EY 3.71 5.69 5.35 6.49 3.55 0.00 3.91 -0.93%
DY 2.50 1.01 1.94 2.13 0.00 0.00 2.10 3.16%
P/NAPS 1.79 2.19 2.64 2.83 3.17 0.00 3.31 -10.41%

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