[SCIPACK] QoQ TTM Result on 31-Jul-2022 [#4]

Stock
[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD
Announcement Date
28-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Jul-2022 [#4]
Profit Trend
QoQ- 6.06%
YoY- -8.25%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 781,301 811,244 807,650 774,049 715,939 658,631 625,506 16.02%
PBT 54,602 53,393 49,643 42,502 36,972 38,102 42,558 18.12%
Tax -6,944 -5,701 -4,156 -185 2,667 1,290 648 -
NP 47,658 47,692 45,487 42,317 39,639 39,392 43,206 6.77%
-
NP to SH 47,143 47,313 45,626 43,151 40,685 40,634 44,041 4.65%
-
Tax Rate 12.72% 10.68% 8.37% 0.44% -7.21% -3.39% -1.52% -
Total Cost 733,643 763,552 762,163 731,732 676,300 619,239 582,300 16.70%
-
Net Worth 392,695 378,670 378,670 353,029 297,908 288,087 284,813 23.95%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div 17,171 8,405 8,405 16,589 8,184 14,731 14,731 10.78%
Div Payout % 36.42% 17.77% 18.42% 38.45% 20.12% 36.25% 33.45% -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 392,695 378,670 378,670 353,029 297,908 288,087 284,813 23.95%
NOSH 351,171 351,171 351,171 351,171 327,922 327,922 327,922 4.68%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 6.10% 5.88% 5.63% 5.47% 5.54% 5.98% 6.91% -
ROE 12.00% 12.49% 12.05% 12.22% 13.66% 14.10% 15.46% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 222.83 231.37 230.35 230.22 218.69 201.19 191.07 10.82%
EPS 13.45 13.49 13.01 12.83 12.43 12.41 13.45 0.00%
DPS 4.90 2.40 2.40 4.93 2.50 4.50 4.50 5.85%
NAPS 1.12 1.08 1.08 1.05 0.91 0.88 0.87 18.39%
Adjusted Per Share Value based on latest NOSH - 351,171
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 222.48 231.01 229.99 220.42 203.87 187.55 178.12 16.02%
EPS 13.42 13.47 12.99 12.29 11.59 11.57 12.54 4.63%
DPS 4.89 2.39 2.39 4.72 2.33 4.20 4.20 10.70%
NAPS 1.1182 1.0783 1.0783 1.0053 0.8483 0.8204 0.811 23.95%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 2.32 2.43 2.11 2.11 2.35 2.38 2.71 -
P/RPS 1.04 1.05 0.92 0.92 1.07 1.18 1.42 -18.79%
P/EPS 17.25 18.01 16.21 16.44 18.91 19.17 20.14 -9.83%
EY 5.80 5.55 6.17 6.08 5.29 5.22 4.96 11.02%
DY 2.11 0.99 1.14 2.34 1.06 1.89 1.66 17.39%
P/NAPS 2.07 2.25 1.95 2.01 2.58 2.70 3.11 -23.82%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 19/06/23 13/03/23 06/12/22 28/09/22 10/06/22 11/03/22 07/12/21 -
Price 2.24 2.37 2.34 2.35 2.23 2.32 2.60 -
P/RPS 1.01 1.02 1.02 1.02 1.02 1.15 1.36 -18.03%
P/EPS 16.66 17.56 17.98 18.31 17.94 18.69 19.33 -9.45%
EY 6.00 5.69 5.56 5.46 5.57 5.35 5.17 10.46%
DY 2.19 1.01 1.02 2.10 1.12 1.94 1.73 17.07%
P/NAPS 2.00 2.19 2.17 2.24 2.45 2.64 2.99 -23.57%

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