[SCIPACK] QoQ 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
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 411,977 213,916 774,049 582,213 374,782 180,315 601,869 -22.27%
PBT 31,614 16,199 42,502 32,344 20,723 9,058 50,683 -26.93%
Tax -5,430 -3,564 -185 -1,211 86 407 -4,110 20.34%
NP 26,184 12,635 42,317 31,133 20,809 9,465 46,573 -31.80%
-
NP to SH 25,652 12,275 43,151 31,798 21,490 9,800 47,029 -33.16%
-
Tax Rate 17.18% 22.00% 0.44% 3.74% -0.41% -4.49% 8.11% -
Total Cost 385,793 201,281 731,732 551,080 353,973 170,850 555,296 -21.50%
-
Net Worth 378,670 378,670 353,029 297,908 288,087 284,813 278,266 22.73%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div - - 16,810 8,184 8,184 8,184 6,547 -
Div Payout % - - 38.96% 25.74% 38.08% 83.51% 13.92% -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 378,670 378,670 353,029 297,908 288,087 284,813 278,266 22.73%
NOSH 351,171 351,171 351,171 327,922 327,922 327,922 327,922 4.65%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 6.36% 5.91% 5.47% 5.35% 5.55% 5.25% 7.74% -
ROE 6.77% 3.24% 12.22% 10.67% 7.46% 3.44% 16.90% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 117.50 61.01 230.22 177.84 114.48 55.08 183.85 -25.74%
EPS 7.32 3.50 13.09 9.71 6.56 2.99 14.37 -36.13%
DPS 0.00 0.00 5.00 2.50 2.50 2.50 2.00 -
NAPS 1.08 1.08 1.05 0.91 0.88 0.87 0.85 17.25%
Adjusted Per Share Value based on latest NOSH - 327,922
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 118.07 61.31 221.84 166.86 107.41 51.68 172.50 -22.27%
EPS 7.35 3.52 12.37 9.11 6.16 2.81 13.48 -33.18%
DPS 0.00 0.00 4.82 2.35 2.35 2.35 1.88 -
NAPS 1.0853 1.0853 1.0118 0.8538 0.8257 0.8163 0.7975 22.73%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 2.43 2.11 2.11 2.35 2.38 2.71 2.16 -
P/RPS 2.07 3.46 0.92 1.32 2.08 4.92 1.17 46.12%
P/EPS 33.21 60.27 16.44 24.19 36.26 90.53 15.04 69.32%
EY 3.01 1.66 6.08 4.13 2.76 1.10 6.65 -40.96%
DY 0.00 0.00 2.37 1.06 1.05 0.92 0.93 -
P/NAPS 2.25 1.95 2.01 2.58 2.70 3.11 2.54 -7.74%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 13/03/23 06/12/22 28/09/22 10/06/22 11/03/22 07/12/21 28/09/21 -
Price 2.37 2.34 2.35 2.23 2.32 2.60 2.70 -
P/RPS 2.02 3.84 1.02 1.25 2.03 4.72 1.47 23.52%
P/EPS 32.39 66.84 18.31 22.96 35.34 86.85 18.79 43.62%
EY 3.09 1.50 5.46 4.36 2.83 1.15 5.32 -30.31%
DY 0.00 0.00 2.13 1.12 1.08 0.96 0.74 -
P/NAPS 2.19 2.17 2.24 2.45 2.64 2.99 3.18 -21.96%

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