[SCIPACK] QoQ TTM 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- -4.34%

YoY- -12.27%

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
TTM Result
Revenue	399,272	388,647	373,346	365,378	375,575	371,158	363,911	6.38%
YoY %	2.73%	4.10%	2.18%	-2.72%	1.19%	1.99%	-	-
Horiz. %	109.72%	106.80%	102.59%	100.40%	103.21%	101.99%	100.00%	-
PBT	36,849	35,742	31,838	28,537	29,312	29,950	31,582	10.84%
YoY %	3.10%	12.26%	11.57%	-2.64%	-2.13%	-5.17%	-	-
Horiz. %	116.68%	113.17%	100.81%	90.36%	92.81%	94.83%	100.00%	-
Tax	-8,459	-8,665	-7,322	-5,790	-5,534	-5,432	-6,407	20.36%
YoY %	2.38%	-18.34%	-26.46%	-4.63%	-1.88%	15.22%	-	-
Horiz. %	132.03%	135.24%	114.28%	90.37%	86.37%	84.78%	100.00%	-
NP	28,390	27,077	24,516	22,747	23,778	24,518	25,175	8.35%
YoY %	4.85%	10.45%	7.78%	-4.34%	-3.02%	-2.61%	-	-
Horiz. %	112.77%	107.56%	97.38%	90.36%	94.45%	97.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,666	25,958	23,959	22,747	23,778	24,518	25,175	3.91%
YoY %	2.73%	8.34%	5.33%	-4.34%	-3.02%	-2.61%	-	-
Horiz. %	105.92%	103.11%	95.17%	90.36%	94.45%	97.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.96%	24.24%	23.00%	20.29%	18.88%	18.14%	20.29%	-
YoY %	-5.28%	5.39%	13.36%	7.47%	4.08%	-10.60%	-	-
Horiz. %	113.16%	119.47%	113.36%	100.00%	93.05%	89.40%	100.00%	-
Total Cost	370,882	361,570	348,830	342,631	351,797	346,640	338,736	6.23%
YoY %	2.58%	3.65%	1.81%	-2.61%	1.49%	2.33%	-	-
Horiz. %	109.49%	106.74%	102.98%	101.15%	103.86%	102.33%	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	184,707	6.60%
YoY %	1.81%	-15.36%	19.91%	1.61%	1.63%	3.14%	-	-
Horiz. %	110.06%	108.10%	127.72%	106.51%	104.82%	103.14%	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	14,744	14,901	14,238	14,056	14,401	14,766	14,727	0.07%
YoY %	-1.05%	4.66%	1.29%	-2.40%	-2.47%	0.26%	-	-
Horiz. %	100.12%	101.18%	96.68%	95.44%	97.79%	100.26%	100.00%	-
Div Payout %	55.29%	57.41%	59.43%	61.80%	60.57%	60.23%	58.50%	-
YoY %	-3.69%	-3.40%	-3.83%	2.03%	0.56%	2.96%	-	-
Horiz. %	94.51%	98.14%	101.59%	105.64%	103.54%	102.96%	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	184,707	6.60%
YoY %	1.81%	-15.36%	19.91%	1.61%	1.63%	3.14%	-	-
Horiz. %	110.06%	108.10%	127.72%	106.51%	104.82%	103.14%	100.00%	-
NOSH	327,898	327,894	327,894	327,894	273,246	273,246	271,628	13.38%
YoY %	0.00%	0.00%	0.00%	20.00%	0.00%	0.60%	-	-
Horiz. %	120.72%	120.71%	120.71%	120.71%	100.60%	100.60%	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	7.11%	6.97%	6.57%	6.23%	6.33%	6.61%	6.92%	-
YoY %	2.01%	6.09%	5.46%	-1.58%	-4.24%	-4.48%	-	-
Horiz. %	102.75%	100.72%	94.94%	90.03%	91.47%	95.52%	100.00%	-
ROE	13.12%	13.00%	10.16%	11.56%	12.28%	12.87%	13.63%	-
YoY %	0.92%	27.95%	-12.11%	-5.86%	-4.58%	-5.58%	-	-
Horiz. %	96.26%	95.38%	74.54%	84.81%	90.10%	94.42%	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	121.78	118.74	113.95	111.43	137.73	136.38	133.97	-6.16%
YoY %	2.56%	4.20%	2.26%	-19.10%	0.99%	1.80%	-	-
Horiz. %	90.90%	88.63%	85.06%	83.18%	102.81%	101.80%	100.00%	-
EPS	8.13	7.93	7.31	6.94	8.72	9.01	9.27	-8.38%
YoY %	2.52%	8.48%	5.33%	-20.41%	-3.22%	-2.80%	-	-
Horiz. %	87.70%	85.54%	78.86%	74.87%	94.07%	97.20%	100.00%	-
DPS	4.50	4.55	4.35	4.29	5.29	5.42	5.40	-11.45%
YoY %	-1.10%	4.60%	1.40%	-18.90%	-2.40%	0.37%	-	-
Horiz. %	83.33%	84.26%	80.56%	79.44%	97.96%	100.37%	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	114.43	111.39	107.00	104.72	107.64	106.37	104.30	6.38%
YoY %	2.73%	4.10%	2.18%	-2.71%	1.19%	1.98%	-	-
Horiz. %	109.71%	106.80%	102.59%	100.40%	103.20%	101.98%	100.00%	-
EPS	7.64	7.44	6.87	6.52	6.81	7.03	7.22	3.84%
YoY %	2.69%	8.30%	5.37%	-4.26%	-3.13%	-2.63%	-	-
Horiz. %	105.82%	103.05%	95.15%	90.30%	94.32%	97.37%	100.00%	-
DPS	4.23	4.27	4.08	4.03	4.13	4.23	4.22	0.15%
YoY %	-0.94%	4.66%	1.24%	-2.42%	-2.36%	0.24%	-	-
Horiz. %	100.24%	101.18%	96.68%	95.50%	97.87%	100.24%	100.00%	-
NAPS	0.5826	0.5722	0.6761	0.5639	0.5549	0.546	0.5294	6.59%
YoY %	1.82%	-15.37%	19.90%	1.62%	1.63%	3.14%	-	-
Horiz. %	110.05%	108.08%	127.71%	106.52%	104.82%	103.14%	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	1.89	1.93	1.92	2.07	1.79	1.64	1.66	9.04%
YoY %	-2.07%	0.52%	-7.25%	15.64%	9.15%	-1.20%	-	-
Horiz. %	113.86%	116.27%	115.66%	124.70%	107.83%	98.80%	100.00%	-
P/EPS	28.28	28.88	29.95	33.30	28.21	24.75	23.95	11.72%
YoY %	-2.08%	-3.57%	-10.06%	18.04%	13.98%	3.34%	-	-
Horiz. %	118.08%	120.58%	125.05%	139.04%	117.79%	103.34%	100.00%	-
EY	3.54	3.46	3.34	3.00	3.54	4.04	4.17	-10.35%
YoY %	2.31%	3.59%	11.33%	-15.25%	-12.38%	-3.12%	-	-
Horiz. %	84.89%	82.97%	80.10%	71.94%	84.89%	96.88%	100.00%	-
DY	1.96	1.99	1.98	1.86	2.15	2.43	2.43	-13.36%
YoY %	-1.51%	0.51%	6.45%	-13.49%	-11.52%	0.00%	-	-
Horiz. %	80.66%	81.89%	81.48%	76.54%	88.48%	100.00%	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	1.83	1.95	1.92	1.97	1.85	1.72	1.70	5.03%
YoY %	-6.15%	1.56%	-2.54%	6.49%	7.56%	1.18%	-	-
Horiz. %	107.65%	114.71%	112.94%	115.88%	108.82%	101.18%	100.00%	-
P/EPS	27.42	29.25	29.95	31.71	29.24	26.09	24.60	7.51%
YoY %	-6.26%	-2.34%	-5.55%	8.45%	12.07%	6.06%	-	-
Horiz. %	111.46%	118.90%	121.75%	128.90%	118.86%	106.06%	100.00%	-
EY	3.65	3.42	3.34	3.15	3.42	3.83	4.06	-6.85%
YoY %	6.73%	2.40%	6.03%	-7.89%	-10.70%	-5.67%	-	-
Horiz. %	89.90%	84.24%	82.27%	77.59%	84.24%	94.33%	100.00%	-
DY	2.02	1.96	1.98	1.95	2.07	2.31	2.37	-10.11%
YoY %	3.06%	-1.01%	1.54%	-5.80%	-10.39%	-2.53%	-	-
Horiz. %	85.23%	82.70%	83.54%	82.28%	87.34%	97.47%	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