[SCIPACK] QoQ Annualized Quarter Result on 30-Apr-2022 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
10-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- -1.36%
YoY- -16.63%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 823,954 855,664 774,049 776,284 749,564 721,260 601,869 23.22%
PBT 63,228 64,796 42,502 43,125 41,446 36,232 50,683 15.83%
Tax -10,860 -14,256 -185 -1,614 172 1,628 -4,110 90.79%
NP 52,368 50,540 42,317 41,510 41,618 37,860 46,573 8.10%
-
NP to SH 51,304 49,100 43,151 42,397 42,980 39,200 47,029 5.95%
-
Tax Rate 17.18% 22.00% 0.44% 3.74% -0.41% -4.49% 8.11% -
Total Cost 771,586 805,124 731,732 734,773 707,946 683,400 555,296 24.44%
-
Net Worth 378,670 378,670 353,029 297,908 288,087 284,813 278,266 22.73%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div - - 16,810 10,912 16,368 32,737 6,547 -
Div Payout % - - 38.96% 25.74% 38.08% 83.51% 13.92% -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 378,670 378,670 353,029 297,908 288,087 284,813 278,266 22.73%
NOSH 351,171 351,171 351,171 327,922 327,922 327,922 327,922 4.65%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 6.36% 5.91% 5.47% 5.35% 5.55% 5.25% 7.74% -
ROE 13.55% 12.97% 12.22% 14.23% 14.92% 13.76% 16.90% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 235.00 244.04 230.22 237.13 228.96 220.32 183.85 17.72%
EPS 14.64 14.00 13.09 12.95 13.12 11.96 14.37 1.24%
DPS 0.00 0.00 5.00 3.33 5.00 10.00 2.00 -
NAPS 1.08 1.08 1.05 0.91 0.88 0.87 0.85 17.25%
Adjusted Per Share Value based on latest NOSH - 327,922
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 236.15 245.24 221.84 222.48 214.83 206.71 172.50 23.22%
EPS 14.70 14.07 12.37 12.15 12.32 11.23 13.48 5.92%
DPS 0.00 0.00 4.82 3.13 4.69 9.38 1.88 -
NAPS 1.0853 1.0853 1.0118 0.8538 0.8257 0.8163 0.7975 22.73%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 2.43 2.11 2.11 2.35 2.38 2.71 2.16 -
P/RPS 1.03 0.86 0.92 0.99 1.04 1.23 1.17 -8.12%
P/EPS 16.61 15.07 16.44 18.15 18.13 22.63 15.04 6.82%
EY 6.02 6.64 6.08 5.51 5.52 4.42 6.65 -6.40%
DY 0.00 0.00 2.37 1.42 2.10 3.69 0.93 -
P/NAPS 2.25 1.95 2.01 2.58 2.70 3.11 2.54 -7.74%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 13/03/23 06/12/22 28/09/22 10/06/22 11/03/22 07/12/21 28/09/21 -
Price 2.37 2.34 2.35 2.23 2.32 2.60 2.70 -
P/RPS 1.01 0.96 1.02 0.94 1.01 1.18 1.47 -22.08%
P/EPS 16.20 16.71 18.31 17.22 17.67 21.71 18.79 -9.38%
EY 6.17 5.98 5.46 5.81 5.66 4.61 5.32 10.35%
DY 0.00 0.00 2.13 1.49 2.16 3.85 0.74 -
P/NAPS 2.19 2.17 2.24 2.45 2.64 2.99 3.18 -21.96%

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