[SCIPACK] YoY Quarter Result on 30-Apr-2023 [#3]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
19-Jun-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2023
Quarter
30-Apr-2023 [#3]
Profit Trend
QoQ- -24.21%
YoY- -1.65%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 CAGR
Revenue 182,851 177,488 207,431 150,123 151,976 34,484 109,190 9.66%
PBT 13,494 12,830 11,621 12,751 15,199 1,058 6,406 14.26%
Tax -3,302 -2,540 -1,297 -2,674 -3,851 -112 -539 38.32%
NP 10,192 10,290 10,324 10,077 11,348 946 5,867 10.39%
-
NP to SH 10,019 10,138 10,308 10,257 10,837 816 5,687 10.66%
-
Tax Rate 24.47% 19.80% 11.16% 20.97% 25.34% 10.59% 8.41% -
Total Cost 172,659 167,198 197,107 140,046 140,628 33,538 103,323 9.62%
-
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 - 6,547 6,546 - 3,273 19.28%
Div Payout % 87.49% 86.46% - 63.83% 60.41% - 57.56% -
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 5.57% 5.80% 4.98% 6.71% 7.47% 2.74% 5.37% -
ROE 2.48% 2.58% 3.46% 3.73% 4.41% 0.41% 2.80% -
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 52.15 50.62 63.36 45.86 46.43 10.53 33.35 8.33%
EPS 2.86 2.89 3.15 3.13 3.31 0.25 1.73 9.41%
DPS 2.50 2.50 0.00 2.00 2.00 0.00 1.00 17.82%
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 - 351,171
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/09/18 CAGR
RPS 52.07 50.54 59.07 42.75 43.28 9.82 31.09 9.67%
EPS 2.85 2.89 2.94 2.92 3.09 0.23 1.62 10.64%
DPS 2.50 2.50 0.00 1.86 1.86 0.00 0.93 19.36%
NAPS 1.1482 1.1182 0.8483 0.7831 0.6991 0.5686 0.578 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 3.78 4.58 3.71 5.45 4.48 22.02 6.00 -7.93%
P/EPS 68.94 80.24 74.63 79.79 62.83 930.70 115.13 -8.77%
EY 1.45 1.25 1.34 1.25 1.59 0.11 0.87 9.57%
DY 1.27 1.08 0.00 0.80 0.96 0.00 0.50 18.15%
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 3.89 4.43 3.52 5.34 5.28 18.13 5.97 -7.38%
P/EPS 71.04 77.47 70.82 78.20 74.01 766.22 114.55 -8.19%
EY 1.41 1.29 1.41 1.28 1.35 0.13 0.87 9.02%
DY 1.23 1.12 0.00 0.82 0.82 0.00 0.50 17.48%
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