[SCIPACK] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock

[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD

Announcement Date

10-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 47.7%

YoY- -7.68%

Quarter Report

Qtrly Rpt Q3 2016.pdf

Latest QR

Upcoming QR

SCIPACK's Result

SCIPACK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Cumulative Result
Revenue	180,952	94,116	371,158	280,798	186,732	89,699	344,953	-34.98%
YoY %	92.26%	-74.64%	32.18%	50.37%	108.18%	-74.00%	-	-
Horiz. %	52.46%	27.28%	107.60%	81.40%	54.13%	26.00%	100.00%	-
PBT	14,088	7,435	29,950	22,682	15,501	8,073	35,728	-46.25%
YoY %	89.48%	-75.18%	32.04%	46.33%	92.01%	-77.40%	-	-
Horiz. %	39.43%	20.81%	83.83%	63.49%	43.39%	22.60%	100.00%	-
Tax	-3,275	-1,667	-5,432	-4,095	-2,917	-1,565	-9,007	-49.08%
YoY %	-96.46%	69.31%	-32.65%	-40.38%	-86.39%	82.62%	-	-
Horiz. %	36.36%	18.51%	60.31%	45.46%	32.39%	17.38%	100.00%	-
NP	10,813	5,768	24,518	18,587	12,584	6,508	26,721	-45.32%
YoY %	87.47%	-76.47%	31.91%	47.70%	93.36%	-75.64%	-	-
Horiz. %	40.47%	21.59%	91.76%	69.56%	47.09%	24.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,813	5,768	24,518	18,587	12,584	6,508	26,721	-45.32%
YoY %	87.47%	-76.47%	31.91%	47.70%	93.36%	-75.64%	-	-
Horiz. %	40.47%	21.59%	91.76%	69.56%	47.09%	24.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.25%	22.42%	18.14%	18.05%	18.82%	19.39%	25.21%	-
YoY %	3.70%	23.59%	0.50%	-4.09%	-2.94%	-23.09%	-	-
Horiz. %	92.23%	88.93%	71.96%	71.60%	74.65%	76.91%	100.00%	-
Total Cost	170,139	88,348	346,640	262,211	174,148	83,191	318,232	-34.15%
YoY %	92.58%	-74.51%	32.20%	50.57%	109.34%	-73.86%	-	-
Horiz. %	53.46%	27.76%	108.93%	82.40%	54.72%	26.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	196,737	193,613	190,510	185,324	185,620	183,208	433,534	-40.97%
YoY %	1.61%	1.63%	2.80%	-0.16%	1.32%	-57.74%	-	-
Horiz. %	45.38%	44.66%	43.94%	42.75%	42.82%	42.26%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	7,607	3,599	14,750	11,174	7,588	3,964	33,537	-62.84%
YoY %	111.36%	-75.60%	32.00%	47.26%	91.42%	-88.18%	-	-
Horiz. %	22.68%	10.73%	43.98%	33.32%	22.63%	11.82%	100.00%	-
Div Payout %	70.35%	62.41%	60.16%	60.12%	60.30%	60.92%	125.51%	-
YoY %	12.72%	3.74%	0.07%	-0.30%	-1.02%	-51.46%	-	-
Horiz. %	56.05%	49.73%	47.93%	47.90%	48.04%	48.54%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	196,737	193,613	190,510	185,324	185,620	183,208	433,534	-40.97%
YoY %	1.61%	1.63%	2.80%	-0.16%	1.32%	-57.74%	-	-
Horiz. %	45.38%	44.66%	43.94%	42.75%	42.82%	42.26%	100.00%	-
NOSH	327,894	273,246	273,246	272,536	272,971	273,445	272,663	13.09%
YoY %	20.00%	0.00%	0.26%	-0.16%	-0.17%	0.29%	-	-
Horiz. %	120.26%	100.21%	100.21%	99.95%	100.11%	100.29%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	5.98%	6.13%	6.61%	6.62%	6.74%	7.26%	7.75%	-
YoY %	-2.45%	-7.26%	-0.15%	-1.78%	-7.16%	-6.32%	-	-
Horiz. %	77.16%	79.10%	85.29%	85.42%	86.97%	93.68%	100.00%	-
ROE	5.50%	2.98%	12.87%	10.03%	6.78%	3.55%	6.16%	-
YoY %	84.56%	-76.85%	28.32%	47.94%	90.99%	-42.37%	-	-
Horiz. %	89.29%	48.38%	208.93%	162.82%	110.06%	57.63%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	55.19	34.51	136.38	103.03	68.41	32.80	126.51	-42.50%
YoY %	59.92%	-74.70%	32.37%	50.61%	108.57%	-74.07%	-	-
Horiz. %	43.63%	27.28%	107.80%	81.44%	54.07%	25.93%	100.00%	-
EPS	3.30	2.12	9.00	6.82	4.61	2.38	9.80	-51.63%
YoY %	55.66%	-76.44%	31.96%	47.94%	93.70%	-75.71%	-	-
Horiz. %	33.67%	21.63%	91.84%	69.59%	47.04%	24.29%	100.00%	-
DPS	2.32	1.32	5.42	4.10	2.78	1.45	12.30	-67.14%
YoY %	75.76%	-75.65%	32.20%	47.48%	91.72%	-88.21%	-	-
Horiz. %	18.86%	10.73%	44.07%	33.33%	22.60%	11.79%	100.00%	-
NAPS	0.60	0.71	0.70	0.68	0.68	0.67	1.59	-47.81%
YoY %	-15.49%	1.43%	2.94%	0.00%	1.49%	-57.86%	-	-
Horiz. %	37.74%	44.65%	44.03%	42.77%	42.77%	42.14%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 271,628
RPS	51.53	26.80	105.69	79.96	53.17	25.54	98.23	-34.98%
YoY %	92.28%	-74.64%	32.18%	50.39%	108.18%	-74.00%	-	-
Horiz. %	52.46%	27.28%	107.59%	81.40%	54.13%	26.00%	100.00%	-
EPS	3.08	1.64	6.98	5.29	3.58	1.85	7.61	-45.31%
YoY %	87.80%	-76.50%	31.95%	47.77%	93.51%	-75.69%	-	-
Horiz. %	40.47%	21.55%	91.72%	69.51%	47.04%	24.31%	100.00%	-
DPS	2.17	1.03	4.20	3.18	2.16	1.13	9.55	-62.79%
YoY %	110.68%	-75.48%	32.08%	47.22%	91.15%	-88.17%	-	-
Horiz. %	22.72%	10.79%	43.98%	33.30%	22.62%	11.83%	100.00%	-
NAPS	0.5602	0.5513	0.5425	0.5277	0.5286	0.5217	1.2345	-40.97%
YoY %	1.61%	1.62%	2.80%	-0.17%	1.32%	-57.74%	-	-
Horiz. %	45.38%	44.66%	43.94%	42.75%	42.82%	42.26%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	2.31	2.46	2.23	2.22	2.11	2.17	5.49	-
P/RPS	4.19	7.13	1.64	2.15	3.08	6.62	4.34	-2.31%
YoY %	-41.23%	334.76%	-23.72%	-30.19%	-53.47%	52.53%	-	-
Horiz. %	96.54%	164.29%	37.79%	49.54%	70.97%	152.53%	100.00%	-
P/EPS	70.05	116.30	24.75	32.55	45.77	91.18	56.02	16.08%
YoY %	-39.77%	369.90%	-23.96%	-28.88%	-49.80%	62.76%	-	-
Horiz. %	125.04%	207.60%	44.18%	58.10%	81.70%	162.76%	100.00%	-
EY	1.43	0.86	4.04	3.07	2.18	1.10	1.79	-13.91%
YoY %	66.28%	-78.71%	31.60%	40.83%	98.18%	-38.55%	-	-
Horiz. %	79.89%	48.04%	225.70%	171.51%	121.79%	61.45%	100.00%	-
DY	1.00	0.54	2.43	1.85	1.32	0.67	2.24	-41.61%
YoY %	85.19%	-77.78%	31.35%	40.15%	97.01%	-70.09%	-	-
Horiz. %	44.64%	24.11%	108.48%	82.59%	58.93%	29.91%	100.00%	-
P/NAPS	3.85	3.46	3.19	3.26	3.10	3.24	3.45	7.59%
YoY %	11.27%	8.46%	-2.15%	5.16%	-4.32%	-6.09%	-	-
Horiz. %	111.59%	100.29%	92.46%	94.49%	89.86%	93.91%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	09/08/17	04/05/17	24/02/17	10/11/16	10/08/16	05/05/16	22/02/16	-
Price	2.20	2.55	2.35	2.28	2.07	2.07	2.22	-
P/RPS	3.99	7.39	1.72	2.21	3.03	6.31	1.75	73.31%
YoY %	-46.01%	329.65%	-22.17%	-27.06%	-51.98%	260.57%	-	-
Horiz. %	228.00%	422.29%	98.29%	126.29%	173.14%	360.57%	100.00%	-
P/EPS	66.71	120.56	26.09	33.43	44.90	86.97	22.65	105.60%
YoY %	-44.67%	362.09%	-21.96%	-25.55%	-48.37%	283.97%	-	-
Horiz. %	294.53%	532.27%	115.19%	147.59%	198.23%	383.97%	100.00%	-
EY	1.50	0.83	3.83	2.99	2.23	1.15	4.41	-51.30%
YoY %	80.72%	-78.33%	28.09%	34.08%	93.91%	-73.92%	-	-
Horiz. %	34.01%	18.82%	86.85%	67.80%	50.57%	26.08%	100.00%	-
DY	1.05	0.52	2.31	1.80	1.34	0.70	5.54	-67.03%
YoY %	101.92%	-77.49%	28.33%	34.33%	91.43%	-87.36%	-	-
Horiz. %	18.95%	9.39%	41.70%	32.49%	24.19%	12.64%	100.00%	-
P/NAPS	3.67	3.59	3.36	3.35	3.04	3.09	1.40	90.23%
YoY %	2.23%	6.85%	0.30%	10.20%	-1.62%	120.71%	-	-
Horiz. %	262.14%	256.43%	240.00%	239.29%	217.14%	220.71%	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