[SCIPACK] QoQ TTM 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- -7.74%
YoY- -18.65%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 807,650 774,049 715,939 658,631 625,506 601,869 623,917 18.72%
PBT 49,643 42,502 36,972 38,102 42,558 50,683 59,178 -11.02%
Tax -4,156 -185 2,667 1,290 648 -4,110 -11,461 -49.05%
NP 45,487 42,317 39,639 39,392 43,206 46,573 47,717 -3.13%
-
NP to SH 45,626 43,151 40,685 40,634 44,041 47,029 49,367 -5.10%
-
Tax Rate 8.37% 0.44% -7.21% -3.39% -1.52% 8.11% 19.37% -
Total Cost 762,163 731,732 676,300 619,239 582,300 555,296 576,200 20.43%
-
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 8,405 16,589 8,184 14,731 14,731 6,547 16,367 -35.79%
Div Payout % 18.42% 38.45% 20.12% 36.25% 33.45% 13.92% 33.16% -
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 5.63% 5.47% 5.54% 5.98% 6.91% 7.74% 7.65% -
ROE 12.05% 12.22% 13.66% 14.10% 15.46% 16.90% 17.95% -
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 230.35 230.22 218.69 201.19 191.07 183.85 190.58 13.42%
EPS 13.01 12.83 12.43 12.41 13.45 14.37 15.08 -9.35%
DPS 2.40 4.93 2.50 4.50 4.50 2.00 5.00 -38.61%
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 229.99 220.42 203.87 187.55 178.12 171.39 177.67 18.72%
EPS 12.99 12.29 11.59 11.57 12.54 13.39 14.06 -5.12%
DPS 2.39 4.72 2.33 4.20 4.20 1.86 4.66 -35.84%
NAPS 1.0783 1.0053 0.8483 0.8204 0.811 0.7924 0.7831 23.69%
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 0.92 0.92 1.07 1.18 1.42 1.17 1.31 -20.93%
P/EPS 16.21 16.44 18.91 19.17 20.14 15.04 16.58 -1.48%
EY 6.17 6.08 5.29 5.22 4.96 6.65 6.03 1.53%
DY 1.14 2.34 1.06 1.89 1.66 0.93 2.00 -31.18%
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 1.02 1.02 1.02 1.15 1.36 1.47 1.29 -14.45%
P/EPS 17.98 18.31 17.94 18.69 19.33 18.79 16.25 6.95%
EY 5.56 5.46 5.57 5.35 5.17 5.32 6.16 -6.58%
DY 1.02 2.10 1.12 1.94 1.73 0.74 2.04 -36.92%
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