[SCIPACK] YoY TTM Result on 31-Oct-2018 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Oct-2018 [#1]
Profit Trend
QoQ- -58.22%
YoY- -56.52%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 625,506 623,391 421,144 215,563 375,575 348,495 340,269 9.67%
PBT 42,558 65,530 19,212 12,680 29,312 35,652 30,307 5.28%
Tax 648 -16,337 -4,491 -1,800 -5,534 -8,610 -6,988 -
NP 43,206 49,193 14,721 10,880 23,778 27,042 23,319 9.80%
-
NP to SH 44,041 49,482 13,033 10,338 23,778 27,042 23,319 10.12%
-
Tax Rate -1.52% 24.93% 23.38% 14.20% 18.88% 24.15% 23.06% -
Total Cost 582,300 574,198 406,423 204,683 351,797 321,453 316,950 9.66%
-
Net Worth 284,813 265,152 216,049 0 193,613 183,208 113,522 14.97%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 CAGR
Div 14,731 16,367 - 5,895 14,401 16,029 12,447 2.58%
Div Payout % 33.45% 33.08% - 57.03% 60.57% 59.28% 53.38% -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 284,813 265,152 216,049 0 193,613 183,208 113,522 14.97%
NOSH 327,922 327,899 327,898 327,372 273,246 273,445 113,522 17.45%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 6.91% 7.89% 3.50% 5.05% 6.33% 7.76% 6.85% -
ROE 15.46% 18.66% 6.03% 0.00% 12.28% 14.76% 20.54% -
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 191.07 190.44 128.65 65.85 137.73 127.45 299.74 -6.60%
EPS 13.45 15.12 3.98 3.16 8.72 9.89 20.54 -6.22%
DPS 4.50 5.00 0.00 1.80 5.29 5.86 10.96 -12.63%
NAPS 0.87 0.81 0.66 0.00 0.71 0.67 1.00 -2.09%
Adjusted Per Share Value based on latest NOSH - 327,372
31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 178.12 177.52 119.93 61.38 106.95 99.24 96.90 9.67%
EPS 12.54 14.09 3.71 2.94 6.77 7.70 6.64 10.12%
DPS 4.20 4.66 0.00 1.68 4.10 4.56 3.54 2.62%
NAPS 0.811 0.7551 0.6152 0.00 0.5513 0.5217 0.3233 14.97%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 -
Price 2.71 2.61 2.05 1.94 2.46 2.17 4.45 -
P/RPS 1.42 1.37 1.59 2.95 1.79 1.70 1.48 -0.62%
P/EPS 20.14 17.27 51.49 61.43 28.21 21.94 21.66 -1.09%
EY 4.96 5.79 1.94 1.63 3.54 4.56 4.62 1.08%
DY 1.66 1.92 0.00 0.93 2.15 2.70 2.46 -5.79%
P/NAPS 3.11 3.22 3.11 0.00 3.46 3.24 4.45 -5.29%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 CAGR
Date 07/12/21 16/12/20 02/12/19 - 04/05/17 05/05/16 07/05/15 -
Price 2.60 2.65 2.27 0.00 2.55 2.07 4.32 -
P/RPS 1.36 1.39 1.76 0.00 1.85 1.62 1.44 -0.86%
P/EPS 19.33 17.53 57.02 0.00 29.24 20.93 21.03 -1.27%
EY 5.17 5.70 1.75 0.00 3.42 4.78 4.75 1.29%
DY 1.73 1.89 0.00 0.00 2.07 2.83 2.54 -5.65%
P/NAPS 2.99 3.27 3.44 0.00 3.59 3.09 4.32 -5.42%

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