[SCIPACK] YoY Cumulative Quarter 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- 47.97%
YoY- -16.63%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 CAGR
Revenue 531,670 589,465 582,213 468,143 463,503 576,061 320,304 9.49%
PBT 34,701 44,444 32,344 46,055 50,179 24,060 21,222 9.20%
Tax -8,422 -7,970 -1,211 -7,988 -12,164 -4,113 -3,261 18.51%
NP 26,279 36,474 31,133 38,067 38,015 19,947 17,961 7.04%
-
NP to SH 25,743 35,790 31,798 38,142 36,445 17,603 16,814 7.92%
-
Tax Rate 24.27% 17.93% 3.74% 17.34% 24.24% 17.09% 15.37% -
Total Cost 505,391 552,991 551,080 430,076 425,488 556,114 302,343 9.63%
-
Net Worth 403,214 392,695 297,908 274,992 245,511 199,682 202,970 13.07%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 CAGR
Div 8,765 8,765 8,184 6,547 6,546 10,966 9,330 -1.11%
Div Payout % 34.05% 24.49% 25.74% 17.17% 17.96% 62.30% 55.49% -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 CAGR
Net Worth 403,214 392,695 297,908 274,992 245,511 199,682 202,970 13.07%
NOSH 351,171 351,171 327,922 327,922 327,898 327,898 327,898 1.23%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 CAGR
NP Margin 4.94% 6.19% 5.35% 8.13% 8.20% 3.46% 5.61% -
ROE 6.38% 9.11% 10.67% 13.87% 14.84% 8.82% 8.28% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 CAGR
RPS 151.64 168.12 177.84 143.00 141.59 175.98 97.84 8.15%
EPS 7.34 10.21 9.71 11.65 11.13 5.37 5.13 6.62%
DPS 2.50 2.50 2.50 2.00 2.00 3.35 2.85 -2.31%
NAPS 1.15 1.12 0.91 0.84 0.75 0.61 0.62 11.69%
Adjusted Per Share Value based on latest NOSH - 327,922
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 CAGR
RPS 152.38 168.94 166.86 134.17 132.84 165.10 91.80 9.49%
EPS 7.38 10.26 9.11 10.93 10.45 5.05 4.82 7.92%
DPS 2.51 2.51 2.35 1.88 1.88 3.14 2.67 -1.10%
NAPS 1.1556 1.1255 0.8538 0.7881 0.7036 0.5723 0.5817 13.07%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 28/09/18 -
Price 1.97 2.32 2.35 2.50 2.08 2.32 2.00 -
P/RPS 1.30 1.38 1.32 1.75 1.47 1.32 2.04 -7.74%
P/EPS 26.83 22.73 24.19 21.46 18.68 43.14 38.94 -6.45%
EY 3.73 4.40 4.13 4.66 5.35 2.32 2.57 6.89%
DY 1.27 1.08 1.06 0.80 0.96 1.44 1.43 -2.10%
P/NAPS 1.71 2.07 2.58 2.98 2.77 3.80 3.23 -10.76%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 CAGR
Date 19/06/24 19/06/23 10/06/22 22/06/21 22/06/20 25/06/19 14/11/18 -
Price 2.03 2.24 2.23 2.45 2.45 1.91 1.99 -
P/RPS 1.34 1.33 1.25 1.71 1.73 1.09 2.03 -7.16%
P/EPS 27.65 21.94 22.96 21.03 22.01 35.52 38.75 -5.86%
EY 3.62 4.56 4.36 4.76 4.54 2.82 2.58 6.25%
DY 1.23 1.12 1.12 0.82 0.82 1.75 1.43 -2.66%
P/NAPS 1.77 2.00 2.45 2.92 3.27 3.13 3.21 -10.10%

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