[SCIPACK] QoQ TTM Result on 30-Apr-2022 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
10-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- 0.13%
YoY- -17.59%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 811,244 807,650 774,049 715,939 658,631 625,506 601,869 21.95%
PBT 53,393 49,643 42,502 36,972 38,102 42,558 50,683 3.52%
Tax -5,701 -4,156 -185 2,667 1,290 648 -4,110 24.30%
NP 47,692 45,487 42,317 39,639 39,392 43,206 46,573 1.59%
-
NP to SH 47,313 45,626 43,151 40,685 40,634 44,041 47,029 0.40%
-
Tax Rate 10.68% 8.37% 0.44% -7.21% -3.39% -1.52% 8.11% -
Total Cost 763,552 762,163 731,732 676,300 619,239 582,300 555,296 23.58%
-
Net Worth 378,670 378,670 353,029 297,908 288,087 284,813 278,266 22.73%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div 8,405 8,405 16,589 8,184 14,731 14,731 6,547 18.06%
Div Payout % 17.77% 18.42% 38.45% 20.12% 36.25% 33.45% 13.92% -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 378,670 378,670 353,029 297,908 288,087 284,813 278,266 22.73%
NOSH 351,171 351,171 351,171 327,922 327,922 327,922 327,922 4.65%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 5.88% 5.63% 5.47% 5.54% 5.98% 6.91% 7.74% -
ROE 12.49% 12.05% 12.22% 13.66% 14.10% 15.46% 16.90% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 231.37 230.35 230.22 218.69 201.19 191.07 183.85 16.51%
EPS 13.49 13.01 12.83 12.43 12.41 13.45 14.37 -4.11%
DPS 2.40 2.40 4.93 2.50 4.50 4.50 2.00 12.88%
NAPS 1.08 1.08 1.05 0.91 0.88 0.87 0.85 17.25%
Adjusted Per Share Value based on latest NOSH - 327,922
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 232.50 231.47 221.84 205.19 188.77 179.27 172.50 21.95%
EPS 13.56 13.08 12.37 11.66 11.65 12.62 13.48 0.39%
DPS 2.41 2.41 4.75 2.35 4.22 4.22 1.88 17.95%
NAPS 1.0853 1.0853 1.0118 0.8538 0.8257 0.8163 0.7975 22.73%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 2.43 2.11 2.11 2.35 2.38 2.71 2.16 -
P/RPS 1.05 0.92 0.92 1.07 1.18 1.42 1.17 -6.94%
P/EPS 18.01 16.21 16.44 18.91 19.17 20.14 15.04 12.72%
EY 5.55 6.17 6.08 5.29 5.22 4.96 6.65 -11.32%
DY 0.99 1.14 2.34 1.06 1.89 1.66 0.93 4.24%
P/NAPS 2.25 1.95 2.01 2.58 2.70 3.11 2.54 -7.74%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 13/03/23 06/12/22 28/09/22 10/06/22 11/03/22 07/12/21 28/09/21 -
Price 2.37 2.34 2.35 2.23 2.32 2.60 2.70 -
P/RPS 1.02 1.02 1.02 1.02 1.15 1.36 1.47 -21.57%
P/EPS 17.56 17.98 18.31 17.94 18.69 19.33 18.79 -4.40%
EY 5.69 5.56 5.46 5.57 5.35 5.17 5.32 4.57%
DY 1.01 1.02 2.10 1.12 1.94 1.73 0.74 22.97%
P/NAPS 2.19 2.17 2.24 2.45 2.64 2.99 3.18 -21.96%

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