[SCIPACK] QoQ Cumulative Quarter Result on 31-Oct-2021 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
07-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- -79.16%
YoY- -23.37%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 774,049 582,213 374,782 180,315 601,869 468,143 318,020 81.23%
PBT 42,502 32,344 20,723 9,058 50,683 46,055 33,304 17.70%
Tax -185 -1,211 86 407 -4,110 -7,988 -5,314 -89.40%
NP 42,317 31,133 20,809 9,465 46,573 38,067 27,990 31.82%
-
NP to SH 43,151 31,798 21,490 9,800 47,029 38,142 27,885 33.89%
-
Tax Rate 0.44% 3.74% -0.41% -4.49% 8.11% 17.34% 15.96% -
Total Cost 731,732 551,080 353,973 170,850 555,296 430,076 290,030 85.64%
-
Net Worth 353,029 297,908 288,087 284,813 278,266 274,992 271,707 19.12%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 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
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 353,029 297,908 288,087 284,813 278,266 274,992 271,707 19.12%
NOSH 351,171 327,922 327,922 327,922 327,922 327,922 327,922 4.68%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 5.47% 5.35% 5.55% 5.25% 7.74% 8.13% 8.80% -
ROE 12.22% 10.67% 7.46% 3.44% 16.90% 13.87% 10.26% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 230.22 177.84 114.48 55.08 183.85 143.00 97.15 78.02%
EPS 13.09 9.71 6.56 2.99 14.37 11.65 8.52 33.25%
DPS 5.00 2.50 2.50 2.50 2.00 2.00 0.00 -
NAPS 1.05 0.91 0.88 0.87 0.85 0.84 0.83 17.02%
Adjusted Per Share Value based on latest NOSH - 327,922
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 220.42 165.79 106.72 51.35 171.39 133.31 90.56 81.23%
EPS 12.29 9.05 6.12 2.79 13.39 10.86 7.94 33.91%
DPS 4.79 2.33 2.33 2.33 1.86 1.86 0.00 -
NAPS 1.0053 0.8483 0.8204 0.811 0.7924 0.7831 0.7737 19.13%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 2.11 2.35 2.38 2.71 2.16 2.50 2.46 -
P/RPS 0.92 1.32 2.08 4.92 1.17 1.75 2.53 -49.14%
P/EPS 16.44 24.19 36.26 90.53 15.04 21.46 28.88 -31.38%
EY 6.08 4.13 2.76 1.10 6.65 4.66 3.46 45.76%
DY 2.37 1.06 1.05 0.92 0.93 0.80 0.00 -
P/NAPS 2.01 2.58 2.70 3.11 2.54 2.98 2.96 -22.79%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 28/09/22 10/06/22 11/03/22 07/12/21 28/09/21 22/06/21 09/03/21 -
Price 2.35 2.23 2.32 2.60 2.70 2.45 2.35 -
P/RPS 1.02 1.25 2.03 4.72 1.47 1.71 2.42 -43.87%
P/EPS 18.31 22.96 35.34 86.85 18.79 21.03 27.59 -23.97%
EY 5.46 4.36 2.83 1.15 5.32 4.76 3.62 31.61%
DY 2.13 1.12 1.08 0.96 0.74 0.82 0.00 -
P/NAPS 2.24 2.45 2.64 2.99 3.18 2.92 2.83 -14.46%

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