[SCIPACK] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock

[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD

Announcement Date

04-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- -76.47%

YoY- -11.37%

Quarter Report

Qtrly Rpt Q1 2017.pdf

Latest QR

Upcoming QR

SCIPACK's Result

SCIPACK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Cumulative Result
Revenue	388,647	282,986	180,952	94,116	371,158	280,798	186,732	62.79%
YoY %	37.34%	56.39%	92.26%	-74.64%	32.18%	50.37%	-	-
Horiz. %	208.13%	151.55%	96.90%	50.40%	198.77%	150.37%	100.00%	-
PBT	35,742	24,570	14,088	7,435	29,950	22,682	15,501	74.26%
YoY %	45.47%	74.40%	89.48%	-75.18%	32.04%	46.33%	-	-
Horiz. %	230.58%	158.51%	90.88%	47.96%	193.21%	146.33%	100.00%	-
Tax	-8,665	-5,985	-3,275	-1,667	-5,432	-4,095	-2,917	106.23%
YoY %	-44.78%	-82.75%	-96.46%	69.31%	-32.65%	-40.38%	-	-
Horiz. %	297.05%	205.18%	112.27%	57.15%	186.22%	140.38%	100.00%	-
NP	27,077	18,585	10,813	5,768	24,518	18,587	12,584	66.43%
YoY %	45.69%	71.88%	87.47%	-76.47%	31.91%	47.70%	-	-
Horiz. %	215.17%	147.69%	85.93%	45.84%	194.83%	147.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,958	18,028	10,813	5,768	24,518	18,587	12,584	61.83%
YoY %	43.99%	66.73%	87.47%	-76.47%	31.91%	47.70%	-	-
Horiz. %	206.28%	143.26%	85.93%	45.84%	194.83%	147.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.24%	24.36%	23.25%	22.42%	18.14%	18.05%	18.82%	-
YoY %	-0.49%	4.77%	3.70%	23.59%	0.50%	-4.09%	-	-
Horiz. %	128.80%	129.44%	123.54%	119.13%	96.39%	95.91%	100.00%	-
Total Cost	361,570	264,401	170,139	88,348	346,640	262,211	174,148	62.53%
YoY %	36.75%	55.40%	92.58%	-74.51%	32.20%	50.57%	-	-
Horiz. %	207.62%	151.83%	97.70%	50.73%	199.05%	150.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	199,662	235,901	196,737	193,613	190,510	185,324	185,620	4.96%
YoY %	-15.36%	19.91%	1.61%	1.63%	2.80%	-0.16%	-	-
Horiz. %	107.56%	127.09%	105.99%	104.31%	102.63%	99.84%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	15,612	11,369	7,607	3,599	14,750	11,174	7,588	61.55%
YoY %	37.32%	49.45%	111.36%	-75.60%	32.00%	47.26%	-	-
Horiz. %	205.75%	149.83%	100.25%	47.43%	194.39%	147.26%	100.00%	-
Div Payout %	60.15%	63.06%	70.35%	62.41%	60.16%	60.12%	60.30%	-
YoY %	-4.61%	-10.36%	12.72%	3.74%	0.07%	-0.30%	-	-
Horiz. %	99.75%	104.58%	116.67%	103.50%	99.77%	99.70%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	199,662	235,901	196,737	193,613	190,510	185,324	185,620	4.96%
YoY %	-15.36%	19.91%	1.61%	1.63%	2.80%	-0.16%	-	-
Horiz. %	107.56%	127.09%	105.99%	104.31%	102.63%	99.84%	100.00%	-
NOSH	327,894	327,894	327,894	273,246	273,246	272,536	272,971	12.96%
YoY %	0.00%	0.00%	20.00%	0.00%	0.26%	-0.16%	-	-
Horiz. %	120.12%	120.12%	120.12%	100.10%	100.10%	99.84%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	6.97%	6.57%	5.98%	6.13%	6.61%	6.62%	6.74%	-
YoY %	6.09%	9.87%	-2.45%	-7.26%	-0.15%	-1.78%	-	-
Horiz. %	103.41%	97.48%	88.72%	90.95%	98.07%	98.22%	100.00%	-
ROE	13.00%	7.64%	5.50%	2.98%	12.87%	10.03%	6.78%	-
YoY %	70.16%	38.91%	84.56%	-76.85%	28.32%	47.94%	-	-
Horiz. %	191.74%	112.68%	81.12%	43.95%	189.82%	147.94%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	118.74	86.37	55.19	34.51	136.38	103.03	68.41	44.28%
YoY %	37.48%	56.50%	59.92%	-74.70%	32.37%	50.61%	-	-
Horiz. %	173.57%	126.25%	80.68%	50.45%	199.36%	150.61%	100.00%	-
EPS	7.92	5.50	3.30	2.12	9.00	6.82	4.61	43.30%
YoY %	44.00%	66.67%	55.66%	-76.44%	31.96%	47.94%	-	-
Horiz. %	171.80%	119.31%	71.58%	45.99%	195.23%	147.94%	100.00%	-
DPS	4.77	3.47	2.32	1.32	5.42	4.10	2.78	43.18%
YoY %	37.46%	49.57%	75.76%	-75.65%	32.20%	47.48%	-	-
Horiz. %	171.58%	124.82%	83.45%	47.48%	194.96%	147.48%	100.00%	-
NAPS	0.61	0.72	0.60	0.71	0.70	0.68	0.68	-6.96%
YoY %	-15.28%	20.00%	-15.49%	1.43%	2.94%	0.00%	-	-
Horiz. %	89.71%	105.88%	88.24%	104.41%	102.94%	100.00%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 273,246
RPS	111.39	81.10	51.86	26.97	106.37	80.48	53.52	62.79%
YoY %	37.35%	56.38%	92.29%	-74.65%	32.17%	50.37%	-	-
Horiz. %	208.13%	151.53%	96.90%	50.39%	198.75%	150.37%	100.00%	-
EPS	7.44	5.17	3.10	1.65	7.03	5.33	3.61	61.73%
YoY %	43.91%	66.77%	87.88%	-76.53%	31.89%	47.65%	-	-
Horiz. %	206.09%	143.21%	85.87%	45.71%	194.74%	147.65%	100.00%	-
DPS	4.47	3.26	2.18	1.03	4.23	3.20	2.17	61.68%
YoY %	37.12%	49.54%	111.65%	-75.65%	32.19%	47.47%	-	-
Horiz. %	205.99%	150.23%	100.46%	47.47%	194.93%	147.47%	100.00%	-
NAPS	0.5722	0.6761	0.5639	0.5549	0.546	0.5311	0.532	4.96%
YoY %	-15.37%	19.90%	1.62%	1.63%	2.81%	-0.17%	-	-
Horiz. %	107.56%	127.09%	106.00%	104.30%	102.63%	99.83%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	2.29	2.19	2.31	2.46	2.23	2.22	2.11	-
P/RPS	1.93	2.54	4.19	7.13	1.64	2.15	3.08	-26.71%
YoY %	-24.02%	-39.38%	-41.23%	334.76%	-23.72%	-30.19%	-	-
Horiz. %	62.66%	82.47%	136.04%	231.49%	53.25%	69.81%	100.00%	-
P/EPS	28.88	39.80	70.05	116.30	24.75	32.55	45.77	-26.37%
YoY %	-27.44%	-43.18%	-39.77%	369.90%	-23.96%	-28.88%	-	-
Horiz. %	63.10%	86.96%	153.05%	254.10%	54.07%	71.12%	100.00%	-
EY	3.46	2.51	1.43	0.86	4.04	3.07	2.18	35.95%
YoY %	37.85%	75.52%	66.28%	-78.71%	31.60%	40.83%	-	-
Horiz. %	158.72%	115.14%	65.60%	39.45%	185.32%	140.83%	100.00%	-
DY	2.08	1.58	1.00	0.54	2.43	1.85	1.32	35.30%
YoY %	31.65%	58.00%	85.19%	-77.78%	31.35%	40.15%	-	-
Horiz. %	157.58%	119.70%	75.76%	40.91%	184.09%	140.15%	100.00%	-
P/NAPS	3.75	3.04	3.85	3.46	3.19	3.26	3.10	13.49%
YoY %	23.36%	-21.04%	11.27%	8.46%	-2.15%	5.16%	-	-
Horiz. %	120.97%	98.06%	124.19%	111.61%	102.90%	105.16%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	05/02/18	20/11/17	09/08/17	04/05/17	24/02/17	10/11/16	10/08/16	-
Price	2.32	2.19	2.20	2.55	2.35	2.28	2.07	-
P/RPS	1.95	2.54	3.99	7.39	1.72	2.21	3.03	-25.39%
YoY %	-23.23%	-36.34%	-46.01%	329.65%	-22.17%	-27.06%	-	-
Horiz. %	64.36%	83.83%	131.68%	243.89%	56.77%	72.94%	100.00%	-
P/EPS	29.25	39.80	66.71	120.56	26.09	33.43	44.90	-24.79%
YoY %	-26.51%	-40.34%	-44.67%	362.09%	-21.96%	-25.55%	-	-
Horiz. %	65.14%	88.64%	148.57%	268.51%	58.11%	74.45%	100.00%	-
EY	3.42	2.51	1.50	0.83	3.83	2.99	2.23	32.88%
YoY %	36.25%	67.33%	80.72%	-78.33%	28.09%	34.08%	-	-
Horiz. %	153.36%	112.56%	67.26%	37.22%	171.75%	134.08%	100.00%	-
DY	2.06	1.58	1.05	0.52	2.31	1.80	1.34	33.09%
YoY %	30.38%	50.48%	101.92%	-77.49%	28.33%	34.33%	-	-
Horiz. %	153.73%	117.91%	78.36%	38.81%	172.39%	134.33%	100.00%	-
P/NAPS	3.80	3.04	3.67	3.59	3.36	3.35	3.04	15.99%
YoY %	25.00%	-17.17%	2.23%	6.85%	0.30%	10.20%	-	-
Horiz. %	125.00%	100.00%	120.72%	118.09%	110.53%	110.20%	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