[SCIPACK] QoQ Cumulative Quarter Result on 31-Jul-2022 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
28-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Jul-2022 [#4]
Profit Trend
QoQ- 35.7%
YoY- -8.25%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 589,465 411,977 213,916 774,049 582,213 374,782 180,315 120.74%
PBT 44,444 31,614 16,199 42,502 32,344 20,723 9,058 189.59%
Tax -7,970 -5,430 -3,564 -185 -1,211 86 407 -
NP 36,474 26,184 12,635 42,317 31,133 20,809 9,465 146.40%
-
NP to SH 35,790 25,652 12,275 43,151 31,798 21,490 9,800 137.71%
-
Tax Rate 17.93% 17.18% 22.00% 0.44% 3.74% -0.41% -4.49% -
Total Cost 552,991 385,793 201,281 731,732 551,080 353,973 170,850 119.28%
-
Net Worth 392,695 378,670 378,670 353,029 297,908 288,087 284,813 23.95%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div 8,765 - - 16,810 8,184 8,184 8,184 4.69%
Div Payout % 24.49% - - 38.96% 25.74% 38.08% 83.51% -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 392,695 378,670 378,670 353,029 297,908 288,087 284,813 23.95%
NOSH 351,171 351,171 351,171 351,171 327,922 327,922 327,922 4.68%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 6.19% 6.36% 5.91% 5.47% 5.35% 5.55% 5.25% -
ROE 9.11% 6.77% 3.24% 12.22% 10.67% 7.46% 3.44% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 168.12 117.50 61.01 230.22 177.84 114.48 55.08 110.84%
EPS 10.21 7.32 3.50 13.09 9.71 6.56 2.99 127.27%
DPS 2.50 0.00 0.00 5.00 2.50 2.50 2.50 0.00%
NAPS 1.12 1.08 1.08 1.05 0.91 0.88 0.87 18.39%
Adjusted Per Share Value based on latest NOSH - 351,171
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 167.86 117.32 60.92 220.42 165.79 106.72 51.35 120.73%
EPS 10.19 7.30 3.50 12.29 9.05 6.12 2.79 137.72%
DPS 2.50 0.00 0.00 4.79 2.33 2.33 2.33 4.82%
NAPS 1.1182 1.0783 1.0783 1.0053 0.8483 0.8204 0.811 23.95%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 2.32 2.43 2.11 2.11 2.35 2.38 2.71 -
P/RPS 1.38 2.07 3.46 0.92 1.32 2.08 4.92 -57.25%
P/EPS 22.73 33.21 60.27 16.44 24.19 36.26 90.53 -60.30%
EY 4.40 3.01 1.66 6.08 4.13 2.76 1.10 152.62%
DY 1.08 0.00 0.00 2.37 1.06 1.05 0.92 11.31%
P/NAPS 2.07 2.25 1.95 2.01 2.58 2.70 3.11 -23.82%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 19/06/23 13/03/23 06/12/22 28/09/22 10/06/22 11/03/22 07/12/21 -
Price 2.24 2.37 2.34 2.35 2.23 2.32 2.60 -
P/RPS 1.33 2.02 3.84 1.02 1.25 2.03 4.72 -57.11%
P/EPS 21.94 32.39 66.84 18.31 22.96 35.34 86.85 -60.13%
EY 4.56 3.09 1.50 5.46 4.36 2.83 1.15 151.15%
DY 1.12 0.00 0.00 2.13 1.12 1.08 0.96 10.85%
P/NAPS 2.00 2.19 2.17 2.24 2.45 2.64 2.99 -23.57%

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