[SCIPACK] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock

[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD

Announcement Date

09-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 87.47%

YoY- -14.07%

Quarter Report

SCIPACK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Cumulative Result
Revenue	104,741	388,647	282,986	180,952	94,116	371,158	280,798	-48.21%
YoY %	-73.05%	37.34%	56.39%	92.26%	-74.64%	32.18%	-	-
Horiz. %	37.30%	138.41%	100.78%	64.44%	33.52%	132.18%	100.00%	-
PBT	8,542	35,742	24,570	14,088	7,435	29,950	22,682	-47.88%
YoY %	-76.10%	45.47%	74.40%	89.48%	-75.18%	32.04%	-	-
Horiz. %	37.66%	157.58%	108.32%	62.11%	32.78%	132.04%	100.00%	-
Tax	-1,461	-8,665	-5,985	-3,275	-1,667	-5,432	-4,095	-49.72%
YoY %	83.14%	-44.78%	-82.75%	-96.46%	69.31%	-32.65%	-	-
Horiz. %	35.68%	211.60%	146.15%	79.98%	40.71%	132.65%	100.00%	-
NP	7,081	27,077	18,585	10,813	5,768	24,518	18,587	-47.47%
YoY %	-73.85%	45.69%	71.88%	87.47%	-76.47%	31.91%	-	-
Horiz. %	38.10%	145.68%	99.99%	58.18%	31.03%	131.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,476	25,958	18,028	10,813	5,768	24,518	18,587	-50.51%
YoY %	-75.05%	43.99%	66.73%	87.47%	-76.47%	31.91%	-	-
Horiz. %	34.84%	139.66%	96.99%	58.18%	31.03%	131.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.10%	24.24%	24.36%	23.25%	22.42%	18.14%	18.05%	-
YoY %	-29.46%	-0.49%	4.77%	3.70%	23.59%	0.50%	-	-
Horiz. %	94.74%	134.29%	134.96%	128.81%	124.21%	100.50%	100.00%	-
Total Cost	97,660	361,570	264,401	170,139	88,348	346,640	262,211	-48.26%
YoY %	-72.99%	36.75%	55.40%	92.58%	-74.51%	32.20%	-	-
Horiz. %	37.24%	137.89%	100.84%	64.89%	33.69%	132.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	203,280	199,662	235,901	196,737	193,613	190,510	185,324	6.36%
YoY %	1.81%	-15.36%	19.91%	1.61%	1.63%	2.80%	-	-
Horiz. %	109.69%	107.74%	127.29%	106.16%	104.47%	102.80%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	3,442	15,612	11,369	7,607	3,599	14,750	11,174	-54.42%
YoY %	-77.95%	37.32%	49.45%	111.36%	-75.60%	32.00%	-	-
Horiz. %	30.80%	139.72%	101.75%	68.08%	32.21%	132.00%	100.00%	-
Div Payout %	53.16%	60.15%	63.06%	70.35%	62.41%	60.16%	60.12%	-
YoY %	-11.62%	-4.61%	-10.36%	12.72%	3.74%	0.07%	-	-
Horiz. %	88.42%	100.05%	104.89%	117.02%	103.81%	100.07%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	203,280	199,662	235,901	196,737	193,613	190,510	185,324	6.36%
YoY %	1.81%	-15.36%	19.91%	1.61%	1.63%	2.80%	-	-
Horiz. %	109.69%	107.74%	127.29%	106.16%	104.47%	102.80%	100.00%	-
NOSH	327,898	327,894	327,894	327,894	273,246	273,246	272,536	13.13%
YoY %	0.00%	0.00%	0.00%	20.00%	0.00%	0.26%	-	-
Horiz. %	120.31%	120.31%	120.31%	120.31%	100.26%	100.26%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	6.76%	6.97%	6.57%	5.98%	6.13%	6.61%	6.62%	-
YoY %	-3.01%	6.09%	9.87%	-2.45%	-7.26%	-0.15%	-	-
Horiz. %	102.11%	105.29%	99.24%	90.33%	92.60%	99.85%	100.00%	-
ROE	3.19%	13.00%	7.64%	5.50%	2.98%	12.87%	10.03%	-
YoY %	-75.46%	70.16%	38.91%	84.56%	-76.85%	28.32%	-	-
Horiz. %	31.80%	129.61%	76.17%	54.84%	29.71%	128.32%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	31.95	118.74	86.37	55.19	34.51	136.38	103.03	-54.21%
YoY %	-73.09%	37.48%	56.50%	59.92%	-74.70%	32.37%	-	-
Horiz. %	31.01%	115.25%	83.83%	53.57%	33.50%	132.37%	100.00%	-
EPS	1.98	7.92	5.50	3.30	2.12	9.00	6.82	-56.18%
YoY %	-75.00%	44.00%	66.67%	55.66%	-76.44%	31.96%	-	-
Horiz. %	29.03%	116.13%	80.65%	48.39%	31.09%	131.96%	100.00%	-
DPS	1.05	4.77	3.47	2.32	1.32	5.42	4.10	-59.70%
YoY %	-77.99%	37.46%	49.57%	75.76%	-75.65%	32.20%	-	-
Horiz. %	25.61%	116.34%	84.63%	56.59%	32.20%	132.20%	100.00%	-
NAPS	0.62	0.61	0.72	0.60	0.71	0.70	0.68	-5.97%
YoY %	1.64%	-15.28%	20.00%	-15.49%	1.43%	2.94%	-	-
Horiz. %	91.18%	89.71%	105.88%	88.24%	104.41%	102.94%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 327,894
RPS	29.83	110.67	80.58	51.53	26.80	105.69	79.96	-48.20%
YoY %	-73.05%	37.34%	56.37%	92.28%	-74.64%	32.18%	-	-
Horiz. %	37.31%	138.41%	100.78%	64.44%	33.52%	132.18%	100.00%	-
EPS	1.84	7.39	5.13	3.08	1.64	6.98	5.29	-50.57%
YoY %	-75.10%	44.05%	66.56%	87.80%	-76.50%	31.95%	-	-
Horiz. %	34.78%	139.70%	96.98%	58.22%	31.00%	131.95%	100.00%	-
DPS	0.98	4.45	3.24	2.17	1.03	4.20	3.18	-54.40%
YoY %	-77.98%	37.35%	49.31%	110.68%	-75.48%	32.08%	-	-
Horiz. %	30.82%	139.94%	101.89%	68.24%	32.39%	132.08%	100.00%	-
NAPS	0.5789	0.5686	0.6718	0.5602	0.5513	0.5425	0.5277	6.37%
YoY %	1.81%	-15.36%	19.92%	1.61%	1.62%	2.80%	-	-
Horiz. %	109.70%	107.75%	127.31%	106.16%	104.47%	102.80%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	2.30	2.29	2.19	2.31	2.46	2.23	2.22	-
P/RPS	7.20	1.93	2.54	4.19	7.13	1.64	2.15	124.00%
YoY %	273.06%	-24.02%	-39.38%	-41.23%	334.76%	-23.72%	-	-
Horiz. %	334.88%	89.77%	118.14%	194.88%	331.63%	76.28%	100.00%	-
P/EPS	116.45	28.88	39.80	70.05	116.30	24.75	32.55	134.09%
YoY %	303.22%	-27.44%	-43.18%	-39.77%	369.90%	-23.96%	-	-
Horiz. %	357.76%	88.73%	122.27%	215.21%	357.30%	76.04%	100.00%	-
EY	0.86	3.46	2.51	1.43	0.86	4.04	3.07	-57.22%
YoY %	-75.14%	37.85%	75.52%	66.28%	-78.71%	31.60%	-	-
Horiz. %	28.01%	112.70%	81.76%	46.58%	28.01%	131.60%	100.00%	-
DY	0.46	2.08	1.58	1.00	0.54	2.43	1.85	-60.49%
YoY %	-77.88%	31.65%	58.00%	85.19%	-77.78%	31.35%	-	-
Horiz. %	24.86%	112.43%	85.41%	54.05%	29.19%	131.35%	100.00%	-
P/NAPS	3.71	3.75	3.04	3.85	3.46	3.19	3.26	9.01%
YoY %	-1.07%	23.36%	-21.04%	11.27%	8.46%	-2.15%	-	-
Horiz. %	113.80%	115.03%	93.25%	118.10%	106.13%	97.85%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	14/05/18	05/02/18	20/11/17	09/08/17	04/05/17	24/02/17	10/11/16	-
Price	2.23	2.32	2.19	2.20	2.55	2.35	2.28	-
P/RPS	6.98	1.95	2.54	3.99	7.39	1.72	2.21	115.41%
YoY %	257.95%	-23.23%	-36.34%	-46.01%	329.65%	-22.17%	-	-
Horiz. %	315.84%	88.24%	114.93%	180.54%	334.39%	77.83%	100.00%	-
P/EPS	112.90	29.25	39.80	66.71	120.56	26.09	33.43	125.26%
YoY %	285.98%	-26.51%	-40.34%	-44.67%	362.09%	-21.96%	-	-
Horiz. %	337.72%	87.50%	119.05%	199.55%	360.63%	78.04%	100.00%	-
EY	0.89	3.42	2.51	1.50	0.83	3.83	2.99	-55.45%
YoY %	-73.98%	36.25%	67.33%	80.72%	-78.33%	28.09%	-	-
Horiz. %	29.77%	114.38%	83.95%	50.17%	27.76%	128.09%	100.00%	-
DY	0.47	2.06	1.58	1.05	0.52	2.31	1.80	-59.18%
YoY %	-77.18%	30.38%	50.48%	101.92%	-77.49%	28.33%	-	-
Horiz. %	26.11%	114.44%	87.78%	58.33%	28.89%	128.33%	100.00%	-
P/NAPS	3.60	3.80	3.04	3.67	3.59	3.36	3.35	4.91%
YoY %	-5.26%	25.00%	-17.17%	2.23%	6.85%	0.30%	-	-
Horiz. %	107.46%	113.43%	90.75%	109.55%	107.16%	100.30%	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