[SCIPACK] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock

[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD

Announcement Date

22-Feb-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Dec-2015 [#4]

Profit Trend

QoQ- -0.46%

YoY- 12.58%

Quarter Report

Qtrly Rpt Q4 2015.pdf

Latest QR

Upcoming QR

SCIPACK's Result

SCIPACK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Annualized Quarter Result
Revenue	374,397	373,464	358,796	344,953	349,120	351,660	344,628	5.66%
YoY %	0.25%	4.09%	4.01%	-1.19%	-0.72%	2.04%	-	-
Horiz. %	108.64%	108.37%	104.11%	100.09%	101.30%	102.04%	100.00%	-
PBT	30,242	31,002	32,292	35,728	35,770	35,384	32,596	-4.86%
YoY %	-2.45%	-3.99%	-9.62%	-0.12%	1.09%	8.55%	-	-
Horiz. %	92.78%	95.11%	99.07%	109.61%	109.74%	108.55%	100.00%	-
Tax	-5,460	-5,834	-6,260	-9,007	-8,926	-8,632	-7,848	-21.43%
YoY %	6.41%	6.81%	30.50%	-0.91%	-3.41%	-9.99%	-	-
Horiz. %	69.57%	74.34%	79.77%	114.77%	113.74%	109.99%	100.00%	-
NP	24,782	25,168	26,032	26,721	26,844	26,752	24,748	0.09%
YoY %	-1.53%	-3.32%	-2.58%	-0.46%	0.34%	8.10%	-	-
Horiz. %	100.14%	101.70%	105.19%	107.97%	108.47%	108.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,782	25,168	26,032	26,721	26,844	26,752	24,748	0.09%
YoY %	-1.53%	-3.32%	-2.58%	-0.46%	0.34%	8.10%	-	-
Horiz. %	100.14%	101.70%	105.19%	107.97%	108.47%	108.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.05%	18.82%	19.39%	25.21%	24.95%	24.40%	24.08%	-
YoY %	-4.09%	-2.94%	-23.09%	1.04%	2.25%	1.33%	-	-
Horiz. %	74.96%	78.16%	80.52%	104.69%	103.61%	101.33%	100.00%	-
Total Cost	349,614	348,296	332,764	318,232	322,276	324,908	319,880	6.08%
YoY %	0.38%	4.67%	4.57%	-1.25%	-0.81%	1.57%	-	-
Horiz. %	109.30%	108.88%	104.03%	99.48%	100.75%	101.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	185,324	185,620	183,208	433,534	177,043	174,864	171,419	5.32%
YoY %	-0.16%	1.32%	-57.74%	144.87%	1.25%	2.01%	-	-
Horiz. %	108.11%	108.28%	106.88%	252.91%	103.28%	102.01%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	14,898	15,177	15,859	33,537	16,645	17,032	15,893	-4.20%
YoY %	-1.84%	-4.30%	-52.71%	101.48%	-2.27%	7.17%	-	-
Horiz. %	93.74%	95.49%	99.79%	211.02%	104.73%	107.17%	100.00%	-
Div Payout %	60.12%	60.30%	60.92%	125.51%	62.01%	63.67%	64.22%	-
YoY %	-0.30%	-1.02%	-51.46%	102.40%	-2.61%	-0.86%	-	-
Horiz. %	93.62%	93.90%	94.86%	195.44%	96.56%	99.14%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	185,324	185,620	183,208	433,534	177,043	174,864	171,419	5.32%
YoY %	-0.16%	1.32%	-57.74%	144.87%	1.25%	2.01%	-	-
Horiz. %	108.11%	108.28%	106.88%	252.91%	103.28%	102.01%	100.00%	-
NOSH	272,536	272,971	273,445	272,663	113,489	113,548	113,522	79.00%
YoY %	-0.16%	-0.17%	0.29%	140.26%	-0.05%	0.02%	-	-
Horiz. %	240.07%	240.46%	240.87%	240.19%	99.97%	100.02%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	6.62%	6.74%	7.26%	7.75%	7.69%	7.61%	7.18%	-
YoY %	-1.78%	-7.16%	-6.32%	0.78%	1.05%	5.99%	-	-
Horiz. %	92.20%	93.87%	101.11%	107.94%	107.10%	105.99%	100.00%	-
ROE	13.37%	13.56%	14.21%	6.16%	15.16%	15.30%	14.44%	-
YoY %	-1.40%	-4.57%	130.68%	-59.37%	-0.92%	5.96%	-	-
Horiz. %	92.59%	93.91%	98.41%	42.66%	104.99%	105.96%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	137.38	136.81	131.21	126.51	307.62	309.70	303.58	-40.97%
YoY %	0.42%	4.27%	3.72%	-58.87%	-0.67%	2.02%	-	-
Horiz. %	45.25%	45.07%	43.22%	41.67%	101.33%	102.02%	100.00%	-
EPS	9.09	9.22	9.52	9.80	23.65	23.56	21.80	-44.09%
YoY %	-1.41%	-3.15%	-2.86%	-58.56%	0.38%	8.07%	-	-
Horiz. %	41.70%	42.29%	43.67%	44.95%	108.49%	108.07%	100.00%	-
DPS	5.47	5.56	5.80	12.30	14.67	15.00	14.00	-46.46%
YoY %	-1.62%	-4.14%	-52.85%	-16.16%	-2.20%	7.14%	-	-
Horiz. %	39.07%	39.71%	41.43%	87.86%	104.79%	107.14%	100.00%	-
NAPS	0.68	0.68	0.67	1.59	1.56	1.54	1.51	-41.16%
YoY %	0.00%	1.49%	-57.86%	1.92%	1.30%	1.99%	-	-
Horiz. %	45.03%	45.03%	44.37%	105.30%	103.31%	101.99%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 273,360
RPS	107.30	107.04	102.83	98.86	100.06	100.79	98.77	5.66%
YoY %	0.24%	4.09%	4.02%	-1.20%	-0.72%	2.05%	-	-
Horiz. %	108.64%	108.37%	104.11%	100.09%	101.31%	102.05%	100.00%	-
EPS	7.10	7.21	7.46	7.66	7.69	7.67	7.09	0.09%
YoY %	-1.53%	-3.35%	-2.61%	-0.39%	0.26%	8.18%	-	-
Horiz. %	100.14%	101.69%	105.22%	108.04%	108.46%	108.18%	100.00%	-
DPS	4.27	4.35	4.55	9.61	4.77	4.88	4.56	-4.27%
YoY %	-1.84%	-4.40%	-52.65%	101.47%	-2.25%	7.02%	-	-
Horiz. %	93.64%	95.39%	99.78%	210.75%	104.61%	107.02%	100.00%	-
NAPS	0.5311	0.532	0.5251	1.2425	0.5074	0.5012	0.4913	5.31%
YoY %	-0.17%	1.31%	-57.74%	144.88%	1.24%	2.02%	-	-
Horiz. %	108.10%	108.28%	106.88%	252.90%	103.28%	102.02%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	2.22	2.11	2.17	5.49	4.40	4.30	4.45	-
P/RPS	1.62	1.54	1.65	4.34	1.43	1.39	1.47	6.67%
YoY %	5.19%	-6.67%	-61.98%	203.50%	2.88%	-5.44%	-	-
Horiz. %	110.20%	104.76%	112.24%	295.24%	97.28%	94.56%	100.00%	-
P/EPS	24.41	22.89	22.79	56.02	18.60	18.25	20.41	12.63%
YoY %	6.64%	0.44%	-59.32%	201.18%	1.92%	-10.58%	-	-
Horiz. %	119.60%	112.15%	111.66%	274.47%	91.13%	89.42%	100.00%	-
EY	4.10	4.37	4.39	1.79	5.38	5.48	4.90	-11.17%
YoY %	-6.18%	-0.46%	145.25%	-66.73%	-1.82%	11.84%	-	-
Horiz. %	83.67%	89.18%	89.59%	36.53%	109.80%	111.84%	100.00%	-
DY	2.46	2.64	2.67	2.24	3.33	3.49	3.15	-15.15%
YoY %	-6.82%	-1.12%	19.20%	-32.73%	-4.58%	10.79%	-	-
Horiz. %	78.10%	83.81%	84.76%	71.11%	105.71%	110.79%	100.00%	-
P/NAPS	3.26	3.10	3.24	3.45	2.82	2.79	2.95	6.86%
YoY %	5.16%	-4.32%	-6.09%	22.34%	1.08%	-5.42%	-	-
Horiz. %	110.51%	105.08%	109.83%	116.95%	95.59%	94.58%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	10/11/16	10/08/16	05/05/16	22/02/16	17/11/15	12/08/15	07/05/15	-
Price	2.28	2.07	2.07	2.22	5.24	4.24	4.32	-
P/RPS	1.66	1.51	1.58	1.75	1.70	1.37	1.42	10.94%
YoY %	9.93%	-4.43%	-9.71%	2.94%	24.09%	-3.52%	-	-
Horiz. %	116.90%	106.34%	111.27%	123.24%	119.72%	96.48%	100.00%	-
P/EPS	25.07	22.45	21.74	22.65	22.15	18.00	19.82	16.90%
YoY %	11.67%	3.27%	-4.02%	2.26%	23.06%	-9.18%	-	-
Horiz. %	126.49%	113.27%	109.69%	114.28%	111.76%	90.82%	100.00%	-
EY	3.99	4.45	4.60	4.41	4.51	5.56	5.05	-14.49%
YoY %	-10.34%	-3.26%	4.31%	-2.22%	-18.88%	10.10%	-	-
Horiz. %	79.01%	88.12%	91.09%	87.33%	89.31%	110.10%	100.00%	-
DY	2.40	2.69	2.80	5.54	2.80	3.54	3.24	-18.08%
YoY %	-10.78%	-3.93%	-49.46%	97.86%	-20.90%	9.26%	-	-
Horiz. %	74.07%	83.02%	86.42%	170.99%	86.42%	109.26%	100.00%	-
P/NAPS	3.35	3.04	3.09	1.40	3.36	2.75	2.86	11.08%
YoY %	10.20%	-1.62%	120.71%	-58.33%	22.18%	-3.85%	-	-
Horiz. %	117.13%	106.29%	108.04%	48.95%	117.48%	96.15%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos