[SCIPACK] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock

[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD

Announcement Date

10-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- -6.64%

YoY- -15.48%

Quarter Report

Qtrly Rpt Q2 2016 .pdf

Latest QR

Upcoming QR

SCIPACK's Result

SCIPACK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Quarter Result
Revenue	94,116	90,360	94,066	97,033	89,699	83,113	86,010	6.18%
YoY %	4.16%	-3.94%	-3.06%	8.18%	7.92%	-3.37%	-	-
Horiz. %	109.42%	105.06%	109.37%	112.82%	104.29%	96.63%	100.00%	-
PBT	7,435	7,268	7,181	7,428	8,073	8,900	9,136	-12.82%
YoY %	2.30%	1.21%	-3.33%	-7.99%	-9.29%	-2.58%	-	-
Horiz. %	81.38%	79.55%	78.60%	81.30%	88.36%	97.42%	100.00%	-
Tax	-1,667	-1,337	-1,178	-1,352	-1,565	-2,312	-2,379	-21.09%
YoY %	-24.68%	-13.50%	12.87%	13.61%	32.31%	2.82%	-	-
Horiz. %	70.07%	56.20%	49.52%	56.83%	65.78%	97.18%	100.00%	-
NP	5,768	5,931	6,003	6,076	6,508	6,588	6,757	-10.00%
YoY %	-2.75%	-1.20%	-1.20%	-6.64%	-1.21%	-2.50%	-	-
Horiz. %	85.36%	87.78%	88.84%	89.92%	96.31%	97.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,768	5,931	6,003	6,076	6,508	6,588	6,757	-10.00%
YoY %	-2.75%	-1.20%	-1.20%	-6.64%	-1.21%	-2.50%	-	-
Horiz. %	85.36%	87.78%	88.84%	89.92%	96.31%	97.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.42%	18.40%	16.40%	18.20%	19.39%	25.98%	26.04%	-
YoY %	21.85%	12.20%	-9.89%	-6.14%	-25.37%	-0.23%	-	-
Horiz. %	86.10%	70.66%	62.98%	69.89%	74.46%	99.77%	100.00%	-
Total Cost	88,348	84,429	88,063	90,957	83,191	76,525	79,253	7.50%
YoY %	4.64%	-4.13%	-3.18%	9.34%	8.71%	-3.44%	-	-
Horiz. %	111.48%	106.53%	111.12%	114.77%	104.97%	96.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	193,613	190,510	184,707	185,277	183,208	434,643	176,861	6.21%
YoY %	1.63%	3.14%	-0.31%	1.13%	-57.85%	145.75%	-	-
Horiz. %	109.47%	107.72%	104.44%	104.76%	103.59%	245.75%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	3,599	3,592	3,585	3,623	3,964	3,553	3,968	-6.29%
YoY %	0.19%	0.20%	-1.05%	-8.60%	11.57%	-10.46%	-	-
Horiz. %	90.70%	90.52%	90.35%	91.31%	99.90%	89.54%	100.00%	-
Div Payout %	62.41%	60.57%	59.73%	59.64%	60.92%	53.94%	58.72%	-
YoY %	3.04%	1.41%	0.15%	-2.10%	12.94%	-8.14%	-	-
Horiz. %	106.28%	103.15%	101.72%	101.57%	103.75%	91.86%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	193,613	190,510	184,707	185,277	183,208	434,643	176,861	6.21%
YoY %	1.63%	3.14%	-0.31%	1.13%	-57.85%	145.75%	-	-
Horiz. %	109.47%	107.72%	104.44%	104.76%	103.59%	245.75%	100.00%	-
NOSH	273,246	273,246	271,628	272,466	273,445	273,360	113,372	79.66%
YoY %	0.00%	0.60%	-0.31%	-0.36%	0.03%	141.12%	-	-
Horiz. %	241.02%	241.02%	239.59%	240.33%	241.19%	241.12%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	6.13%	6.56%	6.38%	6.26%	7.26%	7.93%	7.86%	-
YoY %	-6.55%	2.82%	1.92%	-13.77%	-8.45%	0.89%	-	-
Horiz. %	77.99%	83.46%	81.17%	79.64%	92.37%	100.89%	100.00%	-
ROE	2.98%	3.11%	3.25%	3.28%	3.55%	1.52%	3.82%	-
YoY %	-4.18%	-4.31%	-0.91%	-7.61%	133.55%	-60.21%	-	-
Horiz. %	78.01%	81.41%	85.08%	85.86%	92.93%	39.79%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	34.51	33.20	34.63	35.61	32.80	30.40	75.86	-40.82%
YoY %	3.95%	-4.13%	-2.75%	8.57%	7.89%	-59.93%	-	-
Horiz. %	45.49%	43.76%	45.65%	46.94%	43.24%	40.07%	100.00%	-
EPS	2.12	2.18	2.21	2.23	2.38	2.41	5.96	-49.76%
YoY %	-2.75%	-1.36%	-0.90%	-6.30%	-1.24%	-59.56%	-	-
Horiz. %	35.57%	36.58%	37.08%	37.42%	39.93%	40.44%	100.00%	-
DPS	1.32	1.32	1.32	1.33	1.45	1.30	3.50	-47.76%
YoY %	0.00%	0.00%	-0.75%	-8.28%	11.54%	-62.86%	-	-
Horiz. %	37.71%	37.71%	37.71%	38.00%	41.43%	37.14%	100.00%	-
NAPS	0.71	0.70	0.68	0.68	0.67	1.59	1.56	-40.80%
YoY %	1.43%	2.94%	0.00%	1.49%	-57.86%	1.92%	-	-
Horiz. %	45.51%	44.87%	43.59%	43.59%	42.95%	101.92%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 272,466
RPS	26.80	25.73	26.79	27.63	25.54	23.67	24.49	6.18%
YoY %	4.16%	-3.96%	-3.04%	8.18%	7.90%	-3.35%	-	-
Horiz. %	109.43%	105.06%	109.39%	112.82%	104.29%	96.65%	100.00%	-
EPS	1.64	1.69	1.71	1.73	1.85	1.88	1.92	-9.96%
YoY %	-2.96%	-1.17%	-1.16%	-6.49%	-1.60%	-2.08%	-	-
Horiz. %	85.42%	88.02%	89.06%	90.10%	96.35%	97.92%	100.00%	-
DPS	1.03	1.02	1.02	1.03	1.13	1.01	1.13	-5.98%
YoY %	0.98%	0.00%	-0.97%	-8.85%	11.88%	-10.62%	-	-
Horiz. %	91.15%	90.27%	90.27%	91.15%	100.00%	89.38%	100.00%	-
NAPS	0.5513	0.5425	0.526	0.5276	0.5217	1.2377	0.5036	6.21%
YoY %	1.62%	3.14%	-0.30%	1.13%	-57.85%	145.77%	-	-
Horiz. %	109.47%	107.72%	104.45%	104.77%	103.59%	245.77%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	2.46	2.23	2.22	2.11	2.17	5.49	4.40	-
P/RPS	7.13	6.72	6.41	5.92	6.62	18.06	5.80	14.74%
YoY %	6.10%	4.84%	8.28%	-10.57%	-63.34%	211.38%	-	-
Horiz. %	122.93%	115.86%	110.52%	102.07%	114.14%	311.38%	100.00%	-
P/EPS	116.30	102.33	100.45	94.62	91.18	227.80	73.83	35.34%
YoY %	13.65%	1.87%	6.16%	3.77%	-59.97%	208.55%	-	-
Horiz. %	157.52%	138.60%	136.06%	128.16%	123.50%	308.55%	100.00%	-
EY	0.86	0.98	1.00	1.06	1.10	0.44	1.35	-25.94%
YoY %	-12.24%	-2.00%	-5.66%	-3.64%	150.00%	-67.41%	-	-
Horiz. %	63.70%	72.59%	74.07%	78.52%	81.48%	32.59%	100.00%	-
DY	0.54	0.59	0.59	0.63	0.67	0.24	0.80	-23.03%
YoY %	-8.47%	0.00%	-6.35%	-5.97%	179.17%	-70.00%	-	-
Horiz. %	67.50%	73.75%	73.75%	78.75%	83.75%	30.00%	100.00%	-
P/NAPS	3.46	3.19	3.26	3.10	3.24	3.45	2.82	14.59%
YoY %	8.46%	-2.15%	5.16%	-4.32%	-6.09%	22.34%	-	-
Horiz. %	122.70%	113.12%	115.60%	109.93%	114.89%	122.34%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	04/05/17	24/02/17	10/11/16	10/08/16	05/05/16	22/02/16	17/11/15	-
Price	2.55	2.35	2.28	2.07	2.07	2.22	5.24	-
P/RPS	7.39	7.08	6.58	5.81	6.31	7.30	6.91	4.57%
YoY %	4.38%	7.60%	13.25%	-7.92%	-13.56%	5.64%	-	-
Horiz. %	106.95%	102.46%	95.22%	84.08%	91.32%	105.64%	100.00%	-
P/EPS	120.56	107.84	103.17	92.83	86.97	92.12	87.92	23.40%
YoY %	11.80%	4.53%	11.14%	6.74%	-5.59%	4.78%	-	-
Horiz. %	137.12%	122.66%	117.35%	105.58%	98.92%	104.78%	100.00%	-
EY	0.83	0.93	0.97	1.08	1.15	1.09	1.14	-19.05%
YoY %	-10.75%	-4.12%	-10.19%	-6.09%	5.50%	-4.39%	-	-
Horiz. %	72.81%	81.58%	85.09%	94.74%	100.88%	95.61%	100.00%	-
DY	0.52	0.56	0.58	0.64	0.70	0.59	0.67	-15.53%
YoY %	-7.14%	-3.45%	-9.38%	-8.57%	18.64%	-11.94%	-	-
Horiz. %	77.61%	83.58%	86.57%	95.52%	104.48%	88.06%	100.00%	-
P/NAPS	3.59	3.36	3.35	3.04	3.09	1.40	3.36	4.50%
YoY %	6.85%	0.30%	10.20%	-1.62%	120.71%	-58.33%	-	-
Horiz. %	106.85%	100.00%	99.70%	90.48%	91.96%	41.67%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

HARTA

HARTALEGA HOLDINGS BHD

617

TASCO

TASCO BERHAD

518

PTRANS

PERAK TRANSIT BERHAD

433

MPI

MALAYSIAN PACIFIC INDUSTRIES

433

HLIND

HONG LEONG INDUSTRIES BHD

425

YTLPOWR

YTL POWER INTERNATIONAL BHD

420

MYEG

MY E.G. SERVICES BHD

358

MBSB

MALAYSIA BUILDING SOCIETY BHD

337

SUPERMX

SUPERMAX CORPORATION BHD

329

Daily Stocks

TOPGLOV

1.26

+0.30

506,885,400

SINKUNG

0.14

+0.01

394,072,100

SUPERMX

1.08

+0.215

325,313,100

CAREPLS

0.38

+0.075

280,252,600

INIX-OR

0.02

0.00

141,839,900

MYEG

1.03

+0.05

138,784,100

AHB

0.145

+0.015

109,403,100

ICONIC

0.115

+0.005

97,995,900

SUPERMX-C4A

0.125

+0.11

95,416,100

0.38

+0.03

87,568,900

More active Stocks

HARTA

3.82

+0.86

84,894,700

HEIM

24.20

+0.52

349,400

KOSSAN

2.74

+0.36

59,575,000

HARTA-C1W

0.515

+0.335

1,848,200

TOPGLOV

1.26

+0.30

506,885,400

DLADY

32.94

+0.30

41,500

KOSSAN-C60

0.78

+0.27

56,000

SUPERMX

1.08

+0.215

325,313,100

TOPGLOV-C4D

0.275

+0.20

5,748,400

F&N

32.48

+0.20

377,800

More gainer Stocks

MSM

2.80

-0.34

8,953,900

AJI

16.56

-0.32

280,000

PPB

15.30

-0.30

433,100

MSM-CQ

0.74

-0.185

35,000

ORIENT

6.97

-0.18

1,220,900

CITAGLB-PA

1.03

-0.17

1,400

PCHEM

6.81

-0.16

3,552,200

SBAGAN

6.46

-0.15

117,800

PETDAG

20.86

-0.14

436,500

JISHAN

0.52

-0.14

100,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More