[SCIPACK] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock

[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD

Announcement Date

17-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 0.34%

YoY- 12.88%

Quarter Report

Qtrly Rpt Q3 2015.pdf

Latest QR

Upcoming QR

SCIPACK's Result

SCIPACK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Annualized Quarter Result
Revenue	427,072	377,314	374,397	349,120	347,277	306,852	273,322	7.71%
YoY %	13.19%	0.78%	7.24%	0.53%	13.17%	12.27%	-	-
Horiz. %	156.25%	138.05%	136.98%	127.73%	127.06%	112.27%	100.00%	-
PBT	28,296	32,760	30,242	35,770	31,888	36,873	33,653	-2.84%
YoY %	-13.63%	8.33%	-15.45%	12.17%	-13.52%	9.57%	-	-
Horiz. %	84.08%	97.35%	89.86%	106.29%	94.76%	109.57%	100.00%	-
Tax	-4,348	-7,980	-5,460	-8,926	-8,106	-9,504	-8,634	-10.79%
YoY %	45.51%	-46.15%	38.83%	-10.12%	14.71%	-10.08%	-	-
Horiz. %	50.36%	92.43%	63.24%	103.38%	93.88%	110.08%	100.00%	-
NP	23,948	24,780	24,782	26,844	23,781	27,369	25,018	-0.72%
YoY %	-3.36%	-0.01%	-7.68%	12.88%	-13.11%	9.40%	-	-
Horiz. %	95.72%	99.05%	99.06%	107.30%	95.06%	109.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,418	24,037	24,782	26,844	23,781	27,369	24,524	-1.48%
YoY %	-6.74%	-3.01%	-7.68%	12.88%	-13.11%	11.60%	-	-
Horiz. %	91.41%	98.01%	101.05%	109.46%	96.97%	111.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.37%	24.36%	18.05%	24.95%	25.42%	25.77%	25.66%	-
YoY %	-36.90%	34.96%	-27.66%	-1.85%	-1.36%	0.43%	-	-
Horiz. %	59.90%	94.93%	70.34%	97.23%	99.06%	100.43%	100.00%	-
Total Cost	403,124	352,534	349,614	322,276	323,496	279,482	248,304	8.40%
YoY %	14.35%	0.84%	8.48%	-0.38%	15.75%	12.56%	-	-
Horiz. %	162.35%	141.98%	140.80%	129.79%	130.28%	112.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	202,970	235,901	185,324	177,043	166,074	158,948	149,499	5.22%
YoY %	-13.96%	27.29%	4.68%	6.60%	4.48%	6.32%	-	-
Horiz. %	135.77%	157.79%	123.96%	118.42%	111.09%	106.32%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	12,440	15,158	14,898	16,645	14,408	16,651	19,631	-7.31%
YoY %	-17.93%	1.75%	-10.50%	15.53%	-13.47%	-15.18%	-	-
Horiz. %	63.37%	77.21%	75.89%	84.79%	73.39%	84.82%	100.00%	-
Div Payout %	55.49%	63.06%	60.12%	62.01%	60.59%	60.84%	80.05%	-
YoY %	-12.00%	4.89%	-3.05%	2.34%	-0.41%	-24.00%	-	-
Horiz. %	69.32%	78.78%	75.10%	77.46%	75.69%	76.00%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	202,970	235,901	185,324	177,043	166,074	158,948	149,499	5.22%
YoY %	-13.96%	27.29%	4.68%	6.60%	4.48%	6.32%	-	-
Horiz. %	135.77%	157.79%	123.96%	118.42%	111.09%	106.32%	100.00%	-
NOSH	327,898	327,894	272,536	113,489	113,749	113,534	113,257	19.37%
YoY %	0.00%	20.31%	140.14%	-0.23%	0.19%	0.24%	-	-
Horiz. %	289.52%	289.51%	240.64%	100.20%	100.43%	100.24%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	5.61%	6.57%	6.62%	7.69%	6.85%	8.92%	9.15%	-
YoY %	-14.61%	-0.76%	-13.91%	12.26%	-23.21%	-2.51%	-	-
Horiz. %	61.31%	71.80%	72.35%	84.04%	74.86%	97.49%	100.00%	-
ROE	11.05%	10.19%	13.37%	15.16%	14.32%	17.22%	16.40%	-
YoY %	8.44%	-23.78%	-11.81%	5.87%	-16.84%	5.00%	-	-
Horiz. %	67.38%	62.13%	81.52%	92.44%	87.32%	105.00%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	130.45	115.16	137.38	307.62	305.30	270.27	241.33	-9.74%
YoY %	13.28%	-16.17%	-55.34%	0.76%	12.96%	11.99%	-	-
Horiz. %	54.05%	47.72%	56.93%	127.47%	126.51%	111.99%	100.00%	-
EPS	6.84	7.33	9.09	23.65	20.91	24.11	21.65	-17.46%
YoY %	-6.68%	-19.36%	-61.56%	13.10%	-13.27%	11.36%	-	-
Horiz. %	31.59%	33.86%	41.99%	109.24%	96.58%	111.36%	100.00%	-
DPS	3.80	4.63	5.47	14.67	12.67	14.67	17.33	-22.33%
YoY %	-17.93%	-15.36%	-62.71%	15.79%	-13.63%	-15.35%	-	-
Horiz. %	21.93%	26.72%	31.56%	84.65%	73.11%	84.65%	100.00%	-
NAPS	0.62	0.72	0.68	1.56	1.46	1.40	1.32	-11.82%
YoY %	-13.89%	5.88%	-56.41%	6.85%	4.29%	6.06%	-	-
Horiz. %	46.97%	54.55%	51.52%	118.18%	110.61%	106.06%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 113,372
RPS	121.61	107.44	106.61	99.42	98.89	87.38	77.83	7.71%
YoY %	13.19%	0.78%	7.23%	0.54%	13.17%	12.27%	-	-
Horiz. %	156.25%	138.04%	136.98%	127.74%	127.06%	112.27%	100.00%	-
EPS	6.38	6.84	7.06	7.64	6.77	7.79	6.98	-1.48%
YoY %	-6.73%	-3.12%	-7.59%	12.85%	-13.09%	11.60%	-	-
Horiz. %	91.40%	97.99%	101.15%	109.46%	96.99%	111.60%	100.00%	-
DPS	3.54	4.32	4.24	4.74	4.10	4.74	5.59	-7.32%
YoY %	-18.06%	1.89%	-10.55%	15.61%	-13.50%	-15.21%	-	-
Horiz. %	63.33%	77.28%	75.85%	84.79%	73.35%	84.79%	100.00%	-
NAPS	0.578	0.6718	0.5277	0.5042	0.4729	0.4526	0.4257	5.22%
YoY %	-13.96%	27.31%	4.66%	6.62%	4.49%	6.32%	-	-
Horiz. %	135.78%	157.81%	123.96%	118.44%	111.09%	106.32%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	2.00	2.19	2.22	4.40	4.30	3.54	2.42	-
P/RPS	1.53	1.90	1.62	1.43	1.41	1.31	1.00	7.34%
YoY %	-19.47%	17.28%	13.29%	1.42%	7.63%	31.00%	-	-
Horiz. %	153.00%	190.00%	162.00%	143.00%	141.00%	131.00%	100.00%	-
P/EPS	29.21	29.85	24.41	18.60	20.57	14.68	11.18	17.35%
YoY %	-2.14%	22.29%	31.24%	-9.58%	40.12%	31.31%	-	-
Horiz. %	261.27%	266.99%	218.34%	166.37%	183.99%	131.31%	100.00%	-
EY	3.42	3.35	4.10	5.38	4.86	6.81	8.95	-14.80%
YoY %	2.09%	-18.29%	-23.79%	10.70%	-28.63%	-23.91%	-	-
Horiz. %	38.21%	37.43%	45.81%	60.11%	54.30%	76.09%	100.00%	-
DY	1.90	2.11	2.46	3.33	2.95	4.14	7.16	-19.82%
YoY %	-9.95%	-14.23%	-26.13%	12.88%	-28.74%	-42.18%	-	-
Horiz. %	26.54%	29.47%	34.36%	46.51%	41.20%	57.82%	100.00%	-
P/NAPS	3.23	3.04	3.26	2.82	2.95	2.53	1.83	9.92%
YoY %	6.25%	-6.75%	15.60%	-4.41%	16.60%	38.25%	-	-
Horiz. %	176.50%	166.12%	178.14%	154.10%	161.20%	138.25%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	14/11/18	20/11/17	10/11/16	17/11/15	21/10/14	06/11/13	25/10/12	-
Price	1.99	2.19	2.28	5.24	4.25	3.65	2.62	-
P/RPS	1.53	1.90	1.66	1.70	1.39	1.35	1.09	5.81%
YoY %	-19.47%	14.46%	-2.35%	22.30%	2.96%	23.85%	-	-
Horiz. %	140.37%	174.31%	152.29%	155.96%	127.52%	123.85%	100.00%	-
P/EPS	29.06	29.85	25.07	22.15	20.33	15.14	12.10	15.71%
YoY %	-2.65%	19.07%	13.18%	8.95%	34.28%	25.12%	-	-
Horiz. %	240.17%	246.69%	207.19%	183.06%	168.02%	125.12%	100.00%	-
EY	3.44	3.35	3.99	4.51	4.92	6.60	8.26	-13.57%
YoY %	2.69%	-16.04%	-11.53%	-8.33%	-25.45%	-20.10%	-	-
Horiz. %	41.65%	40.56%	48.31%	54.60%	59.56%	79.90%	100.00%	-
DY	1.91	2.11	2.40	2.80	2.98	4.02	6.62	-18.70%
YoY %	-9.48%	-12.08%	-14.29%	-6.04%	-25.87%	-39.27%	-	-
Horiz. %	28.85%	31.87%	36.25%	42.30%	45.02%	60.73%	100.00%	-
P/NAPS	3.21	3.04	3.35	3.36	2.91	2.61	1.98	8.38%
YoY %	5.59%	-9.25%	-0.30%	15.46%	11.49%	31.82%	-	-
Horiz. %	162.12%	153.54%	169.19%	169.70%	146.97%	131.82%	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