[SCIPACK] QoQ Quarter Result on 31-Oct-2021 [#1]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
07-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- 10.27%
YoY- -23.37%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
Quarter Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 191,836 207,431 194,467 180,315 133,726 150,123 161,342 12.26%
PBT 10,158 11,621 11,665 9,058 4,628 12,751 16,121 -26.56%
Tax 1,026 -1,297 -321 407 3,878 -2,674 -963 -
NP 11,184 10,324 11,344 9,465 8,506 10,077 15,158 -18.39%
-
NP to SH 11,353 10,308 11,690 9,800 8,887 10,257 15,097 -17.34%
-
Tax Rate -10.10% 11.16% 2.75% -4.49% -83.79% 20.97% 5.97% -
Total Cost 180,652 197,107 183,123 170,850 125,220 140,046 146,184 15.20%
-
Net Worth 353,029 297,908 288,087 284,813 278,266 274,992 271,707 19.12%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div 8,405 - - 8,184 - 6,547 - -
Div Payout % 74.04% - - 83.51% - 63.83% - -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 353,029 297,908 288,087 284,813 278,266 274,992 271,707 19.12%
NOSH 351,171 327,922 327,922 327,922 327,922 327,922 327,922 4.68%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 5.83% 4.98% 5.83% 5.25% 6.36% 6.71% 9.39% -
ROE 3.22% 3.46% 4.06% 3.44% 3.19% 3.73% 5.56% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 57.06 63.36 59.40 55.08 40.85 45.86 49.29 10.28%
EPS 3.38 3.15 3.57 2.99 2.72 3.13 4.61 -18.73%
DPS 2.50 0.00 0.00 2.50 0.00 2.00 0.00 -
NAPS 1.05 0.91 0.88 0.87 0.85 0.84 0.83 17.02%
Adjusted Per Share Value based on latest NOSH - 327,922
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 54.98 59.45 55.73 51.68 38.33 43.03 46.24 12.26%
EPS 3.25 2.95 3.35 2.81 2.55 2.94 4.33 -17.45%
DPS 2.41 0.00 0.00 2.35 0.00 1.88 0.00 -
NAPS 1.0118 0.8538 0.8257 0.8163 0.7975 0.7881 0.7787 19.13%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 2.11 2.35 2.38 2.71 2.16 2.50 2.46 -
P/RPS 3.70 3.71 4.01 4.92 5.29 5.45 4.99 -18.12%
P/EPS 62.49 74.63 66.65 90.53 79.57 79.79 53.34 11.16%
EY 1.60 1.34 1.50 1.10 1.26 1.25 1.87 -9.89%
DY 1.18 0.00 0.00 0.92 0.00 0.80 0.00 -
P/NAPS 2.01 2.58 2.70 3.11 2.54 2.98 2.96 -22.79%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 28/09/22 10/06/22 11/03/22 07/12/21 28/09/21 22/06/21 09/03/21 -
Price 2.35 2.23 2.32 2.60 2.70 2.45 2.35 -
P/RPS 4.12 3.52 3.91 4.72 6.61 5.34 4.77 -9.32%
P/EPS 69.60 70.82 64.97 86.85 99.46 78.20 50.96 23.16%
EY 1.44 1.41 1.54 1.15 1.01 1.28 1.96 -18.62%
DY 1.06 0.00 0.00 0.96 0.00 0.82 0.00 -
P/NAPS 2.24 2.45 2.64 2.99 3.18 2.92 2.83 -14.46%

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