[SCIPACK] QoQ TTM 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- -6.35%
YoY- -11.0%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 774,049 715,939 658,631 625,506 601,869 623,917 625,770 15.27%
PBT 42,502 36,972 38,102 42,558 50,683 59,178 61,626 -21.99%
Tax -185 2,667 1,290 648 -4,110 -11,461 -12,638 -94.06%
NP 42,317 39,639 39,392 43,206 46,573 47,717 48,988 -9.32%
-
NP to SH 43,151 40,685 40,634 44,041 47,029 49,367 49,947 -9.31%
-
Tax Rate 0.44% -7.21% -3.39% -1.52% 8.11% 19.37% 20.51% -
Total Cost 731,732 676,300 619,239 582,300 555,296 576,200 576,782 17.24%
-
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 16,589 8,184 14,731 14,731 6,547 16,367 16,367 0.90%
Div Payout % 38.45% 20.12% 36.25% 33.45% 13.92% 33.16% 32.77% -
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% 5.54% 5.98% 6.91% 7.74% 7.65% 7.83% -
ROE 12.22% 13.66% 14.10% 15.46% 16.90% 17.95% 18.38% -
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 230.22 218.69 201.19 191.07 183.85 190.58 191.16 13.23%
EPS 12.83 12.43 12.41 13.45 14.37 15.08 15.26 -10.94%
DPS 4.93 2.50 4.50 4.50 2.00 5.00 5.00 -0.93%
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 220.42 203.87 187.55 178.12 171.39 177.67 178.20 15.27%
EPS 12.29 11.59 11.57 12.54 13.39 14.06 14.22 -9.29%
DPS 4.72 2.33 4.20 4.20 1.86 4.66 4.66 0.85%
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 1.07 1.18 1.42 1.17 1.31 1.29 -20.22%
P/EPS 16.44 18.91 19.17 20.14 15.04 16.58 16.12 1.32%
EY 6.08 5.29 5.22 4.96 6.65 6.03 6.20 -1.29%
DY 2.34 1.06 1.89 1.66 0.93 2.00 2.03 9.96%
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 1.02 1.15 1.36 1.47 1.29 1.23 -11.76%
P/EPS 18.31 17.94 18.69 19.33 18.79 16.25 15.40 12.26%
EY 5.46 5.57 5.35 5.17 5.32 6.16 6.49 -10.91%
DY 2.10 1.12 1.94 1.73 0.74 2.04 2.13 -0.94%
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