[SCIPACK] QoQ TTM 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- -12.71%
YoY- -31.25%
Quarter Report
Latest QR
Upcoming QR
SCIPACK's Result
SCIPACK's Financial Summary
View:
Show?
TTM Result
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Revenue 713,510 716,989 711,626 733,842 774,784 781,301 811,244 -8.20%
PBT 44,500 26,843 26,179 30,964 36,586 54,602 53,393 -11.44%
Tax -10,508 -8,916 -8,154 -7,399 -8,464 -6,944 -5,701 50.38%
NP 33,992 17,927 18,025 23,565 28,122 47,658 47,692 -20.22%
-
NP to SH 32,550 25,892 26,011 31,370 35,939 47,143 47,313 -22.08%
-
Tax Rate 23.61% 33.22% 31.15% 23.90% 23.13% 12.72% 10.68% -
Total Cost 679,518 699,062 693,601 710,277 746,662 733,643 763,552 -7.48%
-
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 17,531 17,531 17,531 17,531 17,171 8,405 114.06%
Div Payout % 80.79% 67.71% 67.40% 55.88% 48.78% 36.42% 17.77% -
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% 2.50% 2.53% 3.21% 3.63% 6.10% 5.88% -
ROE 7.93% 6.42% 6.62% 7.99% 9.40% 12.00% 12.49% -
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 203.50 204.49 202.96 209.30 220.97 222.83 231.37 -8.20%
EPS 9.28 7.38 7.42 8.95 10.25 13.45 13.49 -22.09%
DPS 7.50 5.00 5.00 5.00 5.00 4.90 2.40 113.89%
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 203.18 204.17 202.64 208.97 220.63 222.48 231.01 -8.20%
EPS 9.27 7.37 7.41 8.93 10.23 13.42 13.47 -22.06%
DPS 7.49 4.99 4.99 4.99 4.99 4.89 2.39 114.30%
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 0.96 1.02 1.03 1.02 1.04 1.05 -4.49%
P/EPS 21.54 26.68 27.90 24.14 21.95 17.25 18.01 12.68%
EY 4.64 3.75 3.58 4.14 4.56 5.80 5.55 -11.26%
DY 3.75 2.54 2.42 2.31 2.22 2.11 0.99 143.19%
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 0.99 0.99 1.05 1.00 1.01 1.02 -5.30%
P/EPS 20.68 27.49 26.96 24.59 21.66 16.66 17.56 11.53%
EY 4.84 3.64 3.71 4.07 4.62 6.00 5.69 -10.23%
DY 3.91 2.46 2.50 2.27 2.25 2.19 1.01 146.75%
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