[SCIPACK] QoQ Cumulative 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- -71.55%
YoY- 25.26%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 774,784 589,465 411,977 213,916 774,049 582,213 374,782 62.49%
PBT 36,586 44,444 31,614 16,199 42,502 32,344 20,723 46.22%
Tax -8,464 -7,970 -5,430 -3,564 -185 -1,211 86 -
NP 28,122 36,474 26,184 12,635 42,317 31,133 20,809 22.30%
-
NP to SH 35,939 35,790 25,652 12,275 43,151 31,798 21,490 41.02%
-
Tax Rate 23.13% 17.93% 17.18% 22.00% 0.44% 3.74% -0.41% -
Total Cost 746,662 552,991 385,793 201,281 731,732 551,080 353,973 64.70%
-
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 8,765 - - 16,810 8,184 8,184 66.40%
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% 9.11% 6.77% 3.24% 12.22% 10.67% 7.46% -
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 220.97 168.12 117.50 61.01 230.22 177.84 114.48 55.21%
EPS 10.25 10.21 7.32 3.50 13.09 9.71 6.56 34.76%
DPS 5.00 2.50 0.00 0.00 5.00 2.50 2.50 58.94%
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 220.63 167.86 117.32 60.92 220.42 165.79 106.72 62.50%
EPS 10.23 10.19 7.30 3.50 12.29 9.05 6.12 40.98%
DPS 4.99 2.50 0.00 0.00 4.79 2.33 2.33 66.38%
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 1.38 2.07 3.46 0.92 1.32 2.08 -37.89%
P/EPS 21.95 22.73 33.21 60.27 16.44 24.19 36.26 -28.50%
EY 4.56 4.40 3.01 1.66 6.08 4.13 2.76 39.88%
DY 2.22 1.08 0.00 0.00 2.37 1.06 1.05 64.95%
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 1.33 2.02 3.84 1.02 1.25 2.03 -37.70%
P/EPS 21.66 21.94 32.39 66.84 18.31 22.96 35.34 -27.91%
EY 4.62 4.56 3.09 1.50 5.46 4.36 2.83 38.76%
DY 2.25 1.12 0.00 0.00 2.13 1.12 1.08 63.33%
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