[SCIPACK] QoQ Cumulative Quarter Result on 31-Oct-2023 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
13-Dec-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2024
Quarter
31-Oct-2023 [#1]
Profit Trend
QoQ- -78.56%
YoY- -37.22%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Cumulative Result
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Revenue 713,510 531,670 348,819 172,974 774,784 589,465 411,977 44.26%
PBT 44,500 34,701 21,207 10,577 36,586 44,444 31,614 25.62%
Tax -10,508 -8,422 -5,120 -2,499 -8,464 -7,970 -5,430 55.35%
NP 33,992 26,279 16,087 8,078 28,122 36,474 26,184 19.02%
-
NP to SH 32,550 25,743 15,724 7,706 35,939 35,790 25,652 17.22%
-
Tax Rate 23.61% 24.27% 24.14% 23.63% 23.13% 17.93% 17.18% -
Total Cost 679,518 505,391 332,732 164,896 746,662 552,991 385,793 45.89%
-
Net Worth 410,226 403,214 392,695 392,695 382,176 392,695 378,670 5.48%
Dividend
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Div 26,296 8,765 - - 17,531 8,765 - -
Div Payout % 80.79% 34.05% - - 48.78% 24.49% - -
Equity
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Net Worth 410,226 403,214 392,695 392,695 382,176 392,695 378,670 5.48%
NOSH 351,171 351,171 351,171 351,171 351,171 351,171 351,171 0.00%
Ratio Analysis
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
NP Margin 4.76% 4.94% 4.61% 4.67% 3.63% 6.19% 6.36% -
ROE 7.93% 6.38% 4.00% 1.96% 9.40% 9.11% 6.77% -
Per Share
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 203.50 151.64 99.49 49.33 220.97 168.12 117.50 44.26%
EPS 9.28 7.34 4.48 2.20 10.25 10.21 7.32 17.15%
DPS 7.50 2.50 0.00 0.00 5.00 2.50 0.00 -
NAPS 1.17 1.15 1.12 1.12 1.09 1.12 1.08 5.48%
Adjusted Per Share Value based on latest NOSH - 351,171
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 203.18 151.40 99.33 49.26 220.63 167.86 117.32 44.26%
EPS 9.27 7.33 4.48 2.19 10.23 10.19 7.30 17.28%
DPS 7.49 2.50 0.00 0.00 4.99 2.50 0.00 -
NAPS 1.1682 1.1482 1.1182 1.1182 1.0883 1.1182 1.0783 5.48%
Price Multiplier on Financial Quarter End Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 -
Price 2.00 1.97 2.07 2.16 2.25 2.32 2.43 -
P/RPS 0.98 1.30 2.08 4.38 1.02 1.38 2.07 -39.28%
P/EPS 21.54 26.83 46.16 98.28 21.95 22.73 33.21 -25.09%
EY 4.64 3.73 2.17 1.02 4.56 4.40 3.01 33.47%
DY 3.75 1.27 0.00 0.00 2.22 1.08 0.00 -
P/NAPS 1.71 1.71 1.85 1.93 2.06 2.07 2.25 -16.73%
Price Multiplier on Announcement Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 18/09/24 19/06/24 20/03/24 13/12/23 19/09/23 19/06/23 13/03/23 -
Price 1.92 2.03 2.00 2.20 2.22 2.24 2.37 -
P/RPS 0.94 1.34 2.01 4.46 1.00 1.33 2.02 -39.97%
P/EPS 20.68 27.65 44.60 100.10 21.66 21.94 32.39 -25.87%
EY 4.84 3.62 2.24 1.00 4.62 4.56 3.09 34.90%
DY 3.91 1.23 0.00 0.00 2.25 1.12 0.00 -
P/NAPS 1.64 1.77 1.79 1.96 2.04 2.00 2.19 -17.55%

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