[SCIPACK] YoY TTM Result on 31-Oct-2022 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
06-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2023
Quarter
31-Oct-2022 [#1]
Profit Trend
QoQ- 5.74%
YoY- 3.6%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 CAGR
Revenue 733,842 807,650 625,506 623,391 421,144 215,563 375,575 10.70%
PBT 30,964 49,643 42,558 65,530 19,212 12,680 29,312 0.83%
Tax -7,399 -4,156 648 -16,337 -4,491 -1,800 -5,534 4.50%
NP 23,565 45,487 43,206 49,193 14,721 10,880 23,778 -0.13%
-
NP to SH 31,370 45,626 44,041 49,482 13,033 10,338 23,778 4.29%
-
Tax Rate 23.90% 8.37% -1.52% 24.93% 23.38% 14.20% 18.88% -
Total Cost 710,277 762,163 582,300 574,198 406,423 204,683 351,797 11.25%
-
Net Worth 392,695 378,670 284,813 265,152 216,049 0 193,613 11.32%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 CAGR
Div 17,531 8,405 14,731 16,367 - 5,895 14,401 3.02%
Div Payout % 55.88% 18.42% 33.45% 33.08% - 57.03% 60.57% -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 CAGR
Net Worth 392,695 378,670 284,813 265,152 216,049 0 193,613 11.32%
NOSH 351,171 351,171 327,922 327,899 327,898 327,372 273,246 3.88%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 CAGR
NP Margin 3.21% 5.63% 6.91% 7.89% 3.50% 5.05% 6.33% -
ROE 7.99% 12.05% 15.46% 18.66% 6.03% 0.00% 12.28% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 CAGR
RPS 209.30 230.35 191.07 190.44 128.65 65.85 137.73 6.55%
EPS 8.95 13.01 13.45 15.12 3.98 3.16 8.72 0.39%
DPS 5.00 2.40 4.50 5.00 0.00 1.80 5.29 -0.85%
NAPS 1.12 1.08 0.87 0.81 0.66 0.00 0.71 7.16%
Adjusted Per Share Value based on latest NOSH - 351,171
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 CAGR
RPS 208.97 229.99 178.12 177.52 119.93 61.38 106.95 10.70%
EPS 8.93 12.99 12.54 14.09 3.71 2.94 6.77 4.29%
DPS 4.99 2.39 4.20 4.66 0.00 1.68 4.10 3.02%
NAPS 1.1182 1.0783 0.811 0.7551 0.6152 0.00 0.5513 11.33%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/03/17 -
Price 2.16 2.11 2.71 2.61 2.05 1.94 2.46 -
P/RPS 1.03 0.92 1.42 1.37 1.59 2.95 1.79 -8.04%
P/EPS 24.14 16.21 20.14 17.27 51.49 61.43 28.21 -2.33%
EY 4.14 6.17 4.96 5.79 1.94 1.63 3.54 2.40%
DY 2.31 1.14 1.66 1.92 0.00 0.93 2.15 1.09%
P/NAPS 1.93 1.95 3.11 3.22 3.11 0.00 3.46 -8.47%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 CAGR
Date 13/12/23 06/12/22 07/12/21 16/12/20 02/12/19 - 04/05/17 -
Price 2.20 2.34 2.60 2.65 2.27 0.00 2.55 -
P/RPS 1.05 1.02 1.36 1.39 1.76 0.00 1.85 -8.23%
P/EPS 24.59 17.98 19.33 17.53 57.02 0.00 29.24 -2.59%
EY 4.07 5.56 5.17 5.70 1.75 0.00 3.42 2.67%
DY 2.27 1.02 1.73 1.89 0.00 0.00 2.07 1.40%
P/NAPS 1.96 2.17 2.99 3.27 3.44 0.00 3.59 -8.77%

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