[SCIPACK] QoQ Cumulative Quarter Result on 31-Jan-2022 [#2]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
11-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Jan-2022 [#2]
Profit Trend
QoQ- 119.29%
YoY- -22.93%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 213,916 774,049 582,213 374,782 180,315 601,869 468,143 -40.58%
PBT 16,199 42,502 32,344 20,723 9,058 50,683 46,055 -50.07%
Tax -3,564 -185 -1,211 86 407 -4,110 -7,988 -41.52%
NP 12,635 42,317 31,133 20,809 9,465 46,573 38,067 -51.96%
-
NP to SH 12,275 43,151 31,798 21,490 9,800 47,029 38,142 -52.94%
-
Tax Rate 22.00% 0.44% 3.74% -0.41% -4.49% 8.11% 17.34% -
Total Cost 201,281 731,732 551,080 353,973 170,850 555,296 430,076 -39.63%
-
Net Worth 378,670 353,029 297,908 288,087 284,813 278,266 274,992 23.70%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div - 16,810 8,184 8,184 8,184 6,547 6,547 -
Div Payout % - 38.96% 25.74% 38.08% 83.51% 13.92% 17.17% -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 378,670 353,029 297,908 288,087 284,813 278,266 274,992 23.70%
NOSH 351,171 351,171 327,922 327,922 327,922 327,922 327,922 4.65%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 5.91% 5.47% 5.35% 5.55% 5.25% 7.74% 8.13% -
ROE 3.24% 12.22% 10.67% 7.46% 3.44% 16.90% 13.87% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 61.01 230.22 177.84 114.48 55.08 183.85 143.00 -43.23%
EPS 3.50 13.09 9.71 6.56 2.99 14.37 11.65 -55.04%
DPS 0.00 5.00 2.50 2.50 2.50 2.00 2.00 -
NAPS 1.08 1.05 0.91 0.88 0.87 0.85 0.84 18.18%
Adjusted Per Share Value based on latest NOSH - 327,922
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 61.31 221.84 166.86 107.41 51.68 172.50 134.17 -40.58%
EPS 3.52 12.37 9.11 6.16 2.81 13.48 10.93 -52.91%
DPS 0.00 4.82 2.35 2.35 2.35 1.88 1.88 -
NAPS 1.0853 1.0118 0.8538 0.8257 0.8163 0.7975 0.7881 23.70%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 2.11 2.11 2.35 2.38 2.71 2.16 2.50 -
P/RPS 3.46 0.92 1.32 2.08 4.92 1.17 1.75 57.33%
P/EPS 60.27 16.44 24.19 36.26 90.53 15.04 21.46 98.68%
EY 1.66 6.08 4.13 2.76 1.10 6.65 4.66 -49.65%
DY 0.00 2.37 1.06 1.05 0.92 0.93 0.80 -
P/NAPS 1.95 2.01 2.58 2.70 3.11 2.54 2.98 -24.56%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 06/12/22 28/09/22 10/06/22 11/03/22 07/12/21 28/09/21 22/06/21 -
Price 2.34 2.35 2.23 2.32 2.60 2.70 2.45 -
P/RPS 3.84 1.02 1.25 2.03 4.72 1.47 1.71 71.23%
P/EPS 66.84 18.31 22.96 35.34 86.85 18.79 21.03 115.71%
EY 1.50 5.46 4.36 2.83 1.15 5.32 4.76 -53.59%
DY 0.00 2.13 1.12 1.08 0.96 0.74 0.82 -
P/NAPS 2.17 2.24 2.45 2.64 2.99 3.18 2.92 -17.91%

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