[SCIPACK] QoQ Annualized Quarter Result on 31-Oct-2022 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
06-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2023
Quarter
31-Oct-2022 [#1]
Profit Trend
QoQ- 13.79%
YoY- 25.26%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 774,784 785,953 823,954 855,664 774,049 776,284 749,564 2.23%
PBT 36,586 59,258 63,228 64,796 42,502 43,125 41,446 -7.99%
Tax -8,464 -10,626 -10,860 -14,256 -185 -1,614 172 -
NP 28,122 48,632 52,368 50,540 42,317 41,510 41,618 -23.05%
-
NP to SH 35,939 47,720 51,304 49,100 43,151 42,397 42,980 -11.27%
-
Tax Rate 23.13% 17.93% 17.18% 22.00% 0.44% 3.74% -0.41% -
Total Cost 746,662 737,321 771,586 805,124 731,732 734,773 707,946 3.62%
-
Net Worth 382,176 392,695 378,670 378,670 353,029 297,908 288,087 20.79%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div 17,531 11,687 - - 16,810 10,912 16,368 4.69%
Div Payout % 48.78% 24.49% - - 38.96% 25.74% 38.08% -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 382,176 392,695 378,670 378,670 353,029 297,908 288,087 20.79%
NOSH 351,171 351,171 351,171 351,171 351,171 327,922 327,922 4.68%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 3.63% 6.19% 6.36% 5.91% 5.47% 5.35% 5.55% -
ROE 9.40% 12.15% 13.55% 12.97% 12.22% 14.23% 14.92% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 220.97 224.16 235.00 244.04 230.22 237.13 228.96 -2.34%
EPS 10.25 13.61 14.64 14.00 13.09 12.95 13.12 -15.21%
DPS 5.00 3.33 0.00 0.00 5.00 3.33 5.00 0.00%
NAPS 1.09 1.12 1.08 1.08 1.05 0.91 0.88 15.38%
Adjusted Per Share Value based on latest NOSH - 351,171
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 220.63 223.81 234.63 243.66 220.42 221.06 213.45 2.23%
EPS 10.23 13.59 14.61 13.98 12.29 12.07 12.24 -11.30%
DPS 4.99 3.33 0.00 0.00 4.79 3.11 4.66 4.68%
NAPS 1.0883 1.1182 1.0783 1.0783 1.0053 0.8483 0.8204 20.79%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 2.25 2.32 2.43 2.11 2.11 2.35 2.38 -
P/RPS 1.02 1.03 1.03 0.86 0.92 0.99 1.04 -1.28%
P/EPS 21.95 17.05 16.61 15.07 16.44 18.15 18.13 13.63%
EY 4.56 5.87 6.02 6.64 6.08 5.51 5.52 -11.99%
DY 2.22 1.44 0.00 0.00 2.37 1.42 2.10 3.78%
P/NAPS 2.06 2.07 2.25 1.95 2.01 2.58 2.70 -16.54%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 19/09/23 19/06/23 13/03/23 06/12/22 28/09/22 10/06/22 11/03/22 -
Price 2.22 2.24 2.37 2.34 2.35 2.23 2.32 -
P/RPS 1.00 1.00 1.01 0.96 1.02 0.94 1.01 -0.66%
P/EPS 21.66 16.46 16.20 16.71 18.31 17.22 17.67 14.58%
EY 4.62 6.08 6.17 5.98 5.46 5.81 5.66 -12.69%
DY 2.25 1.49 0.00 0.00 2.13 1.49 2.16 2.76%
P/NAPS 2.04 2.00 2.19 2.17 2.24 2.45 2.64 -15.83%

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