[SCIPACK] QoQ TTM 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- -3.02%

YoY- -12.07%

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
TTM Result
Revenue	388,647	373,346	365,378	375,575	371,158	363,911	355,855	6.03%
YoY %	4.10%	2.18%	-2.72%	1.19%	1.99%	2.26%	-	-
Horiz. %	109.21%	104.92%	102.68%	105.54%	104.30%	102.26%	100.00%	-
PBT	35,742	31,838	28,537	29,312	29,950	31,582	33,537	4.32%
YoY %	12.26%	11.57%	-2.64%	-2.13%	-5.17%	-5.83%	-	-
Horiz. %	106.57%	94.93%	85.09%	87.40%	89.30%	94.17%	100.00%	-
Tax	-8,665	-7,322	-5,790	-5,534	-5,432	-6,407	-7,608	9.03%
YoY %	-18.34%	-26.46%	-4.63%	-1.88%	15.22%	15.79%	-	-
Horiz. %	113.89%	96.24%	76.10%	72.74%	71.40%	84.21%	100.00%	-
NP	27,077	24,516	22,747	23,778	24,518	25,175	25,929	2.92%
YoY %	10.45%	7.78%	-4.34%	-3.02%	-2.61%	-2.91%	-	-
Horiz. %	104.43%	94.55%	87.73%	91.70%	94.56%	97.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,958	23,959	22,747	23,778	24,518	25,175	25,929	0.07%
YoY %	8.34%	5.33%	-4.34%	-3.02%	-2.61%	-2.91%	-	-
Horiz. %	100.11%	92.40%	87.73%	91.70%	94.56%	97.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.24%	23.00%	20.29%	18.88%	18.14%	20.29%	22.69%	-
YoY %	5.39%	13.36%	7.47%	4.08%	-10.60%	-10.58%	-	-
Horiz. %	106.83%	101.37%	89.42%	83.21%	79.95%	89.42%	100.00%	-
Total Cost	361,570	348,830	342,631	351,797	346,640	338,736	329,926	6.27%
YoY %	3.65%	1.81%	-2.61%	1.49%	2.33%	2.67%	-	-
Horiz. %	109.59%	105.73%	103.85%	106.63%	105.07%	102.67%	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	184,707	185,277	5.09%
YoY %	-15.36%	19.91%	1.61%	1.63%	3.14%	-0.31%	-	-
Horiz. %	107.76%	127.32%	106.19%	104.50%	102.82%	99.69%	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	14,901	14,238	14,056	14,401	14,766	14,727	15,110	-0.92%
YoY %	4.66%	1.29%	-2.40%	-2.47%	0.26%	-2.53%	-	-
Horiz. %	98.62%	94.23%	93.02%	95.31%	97.72%	97.47%	100.00%	-
Div Payout %	57.41%	59.43%	61.80%	60.57%	60.23%	58.50%	58.28%	-
YoY %	-3.40%	-3.83%	2.03%	0.56%	2.96%	0.38%	-	-
Horiz. %	98.51%	101.97%	106.04%	103.93%	103.35%	100.38%	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	184,707	185,277	5.09%
YoY %	-15.36%	19.91%	1.61%	1.63%	3.14%	-0.31%	-	-
Horiz. %	107.76%	127.32%	106.19%	104.50%	102.82%	99.69%	100.00%	-
NOSH	327,894	327,894	327,894	273,246	273,246	271,628	272,466	13.10%
YoY %	0.00%	0.00%	20.00%	0.00%	0.60%	-0.31%	-	-
Horiz. %	120.34%	120.34%	120.34%	100.29%	100.29%	99.69%	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%	6.23%	6.33%	6.61%	6.92%	7.29%	-
YoY %	6.09%	5.46%	-1.58%	-4.24%	-4.48%	-5.08%	-	-
Horiz. %	95.61%	90.12%	85.46%	86.83%	90.67%	94.92%	100.00%	-
ROE	13.00%	10.16%	11.56%	12.28%	12.87%	13.63%	13.99%	-
YoY %	27.95%	-12.11%	-5.86%	-4.58%	-5.58%	-2.57%	-	-
Horiz. %	92.92%	72.62%	82.63%	87.78%	91.99%	97.43%	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	113.95	111.43	137.73	136.38	133.97	130.61	-6.13%
YoY %	4.20%	2.26%	-19.10%	0.99%	1.80%	2.57%	-	-
Horiz. %	90.91%	87.24%	85.32%	105.45%	104.42%	102.57%	100.00%	-
EPS	7.93	7.31	6.94	8.72	9.01	9.27	9.52	-11.44%
YoY %	8.48%	5.33%	-20.41%	-3.22%	-2.80%	-2.63%	-	-
Horiz. %	83.30%	76.79%	72.90%	91.60%	94.64%	97.37%	100.00%	-
DPS	4.55	4.35	4.29	5.29	5.42	5.40	5.55	-12.37%
YoY %	4.60%	1.40%	-18.90%	-2.40%	0.37%	-2.70%	-	-
Horiz. %	81.98%	78.38%	77.30%	95.32%	97.66%	97.30%	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	107.00	104.72	107.64	106.37	104.30	101.99	6.03%
YoY %	4.10%	2.18%	-2.71%	1.19%	1.98%	2.26%	-	-
Horiz. %	109.22%	104.91%	102.68%	105.54%	104.29%	102.26%	100.00%	-
EPS	7.44	6.87	6.52	6.81	7.03	7.22	7.43	0.08%
YoY %	8.30%	5.37%	-4.26%	-3.13%	-2.63%	-2.83%	-	-
Horiz. %	100.13%	92.46%	87.75%	91.66%	94.62%	97.17%	100.00%	-
DPS	4.27	4.08	4.03	4.13	4.23	4.22	4.33	-0.92%
YoY %	4.66%	1.24%	-2.42%	-2.36%	0.24%	-2.54%	-	-
Horiz. %	98.61%	94.23%	93.07%	95.38%	97.69%	97.46%	100.00%	-
NAPS	0.5722	0.6761	0.5639	0.5549	0.546	0.5294	0.531	5.09%
YoY %	-15.37%	19.90%	1.62%	1.63%	3.14%	-0.30%	-	-
Horiz. %	107.76%	127.33%	106.20%	104.50%	102.82%	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
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	1.92	2.07	1.79	1.64	1.66	1.62	12.34%
YoY %	0.52%	-7.25%	15.64%	9.15%	-1.20%	2.47%	-	-
Horiz. %	119.14%	118.52%	127.78%	110.49%	101.23%	102.47%	100.00%	-
P/EPS	28.88	29.95	33.30	28.21	24.75	23.95	22.17	19.21%
YoY %	-3.57%	-10.06%	18.04%	13.98%	3.34%	8.03%	-	-
Horiz. %	130.27%	135.09%	150.20%	127.24%	111.64%	108.03%	100.00%	-
EY	3.46	3.34	3.00	3.54	4.04	4.17	4.51	-16.15%
YoY %	3.59%	11.33%	-15.25%	-12.38%	-3.12%	-7.54%	-	-
Horiz. %	76.72%	74.06%	66.52%	78.49%	89.58%	92.46%	100.00%	-
DY	1.99	1.98	1.86	2.15	2.43	2.43	2.63	-16.92%
YoY %	0.51%	6.45%	-13.49%	-11.52%	0.00%	-7.60%	-	-
Horiz. %	75.67%	75.29%	70.72%	81.75%	92.40%	92.40%	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	1.92	1.97	1.85	1.72	1.70	1.58	15.01%
YoY %	1.56%	-2.54%	6.49%	7.56%	1.18%	7.59%	-	-
Horiz. %	123.42%	121.52%	124.68%	117.09%	108.86%	107.59%	100.00%	-
P/EPS	29.25	29.95	31.71	29.24	26.09	24.60	21.75	21.77%
YoY %	-2.34%	-5.55%	8.45%	12.07%	6.06%	13.10%	-	-
Horiz. %	134.48%	137.70%	145.79%	134.44%	119.95%	113.10%	100.00%	-
EY	3.42	3.34	3.15	3.42	3.83	4.06	4.60	-17.88%
YoY %	2.40%	6.03%	-7.89%	-10.70%	-5.67%	-11.74%	-	-
Horiz. %	74.35%	72.61%	68.48%	74.35%	83.26%	88.26%	100.00%	-
DY	1.96	1.98	1.95	2.07	2.31	2.37	2.68	-18.78%
YoY %	-1.01%	1.54%	-5.80%	-10.39%	-2.53%	-11.57%	-	-
Horiz. %	73.13%	73.88%	72.76%	77.24%	86.19%	88.43%	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