[SCIPACK] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock

[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD

Announcement Date

10-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- -1.53%

YoY- -7.68%

Quarter Report

Qtrly Rpt Q3 2016.pdf

Latest QR

Upcoming QR

SCIPACK's Result

SCIPACK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/04/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Annualized Quarter Result
Revenue	460,848	427,072	377,314	374,397	349,120	347,277	306,852	7.55%
YoY %	7.91%	13.19%	0.78%	7.24%	0.53%	13.17%	-	-
Horiz. %	150.19%	139.18%	122.96%	122.01%	113.77%	113.17%	100.00%	-
PBT	19,248	28,296	32,760	30,242	35,770	31,888	36,873	-10.99%
YoY %	-31.98%	-13.63%	8.33%	-15.45%	12.17%	-13.52%	-	-
Horiz. %	52.20%	76.74%	88.85%	82.02%	97.01%	86.48%	100.00%	-
Tax	-3,290	-4,348	-7,980	-5,460	-8,926	-8,106	-9,504	-17.30%
YoY %	24.33%	45.51%	-46.15%	38.83%	-10.12%	14.71%	-	-
Horiz. %	34.62%	45.75%	83.96%	57.45%	93.92%	85.29%	100.00%	-
NP	15,957	23,948	24,780	24,782	26,844	23,781	27,369	-9.21%
YoY %	-33.37%	-3.36%	-0.01%	-7.68%	12.88%	-13.11%	-	-
Horiz. %	58.30%	87.50%	90.54%	90.55%	98.08%	86.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,082	22,418	24,037	24,782	26,844	23,781	27,369	-11.22%
YoY %	-37.18%	-6.74%	-3.01%	-7.68%	12.88%	-13.11%	-	-
Horiz. %	51.45%	81.91%	87.83%	90.55%	98.08%	86.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.09%	15.37%	24.36%	18.05%	24.95%	25.42%	25.77%	-
YoY %	11.19%	-36.90%	34.96%	-27.66%	-1.85%	-1.36%	-	-
Horiz. %	66.32%	59.64%	94.53%	70.04%	96.82%	98.64%	100.00%	-
Total Cost	444,891	403,124	352,534	349,614	322,276	323,496	279,482	8.68%
YoY %	10.36%	14.35%	0.84%	8.48%	-0.38%	15.75%	-	-
Horiz. %	159.18%	144.24%	126.14%	125.09%	115.31%	115.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	199,682	202,970	235,901	185,324	177,043	166,074	158,948	4.17%
YoY %	-1.62%	-13.96%	27.29%	4.68%	6.60%	4.48%	-	-
Horiz. %	125.63%	127.70%	148.41%	116.59%	111.38%	104.48%	100.00%	-

	30/04/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	8,772	12,440	15,158	14,898	16,645	14,408	16,651	-10.84%
YoY %	-29.49%	-17.93%	1.75%	-10.50%	15.53%	-13.47%	-	-
Horiz. %	52.68%	74.71%	91.03%	89.47%	99.96%	86.53%	100.00%	-
Div Payout %	62.30%	55.49%	63.06%	60.12%	62.01%	60.59%	60.84%	-
YoY %	12.27%	-12.00%	4.89%	-3.05%	2.34%	-0.41%	-	-
Horiz. %	102.40%	91.21%	103.65%	98.82%	101.92%	99.59%	100.00%	-

	30/04/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	199,682	202,970	235,901	185,324	177,043	166,074	158,948	4.17%
YoY %	-1.62%	-13.96%	27.29%	4.68%	6.60%	4.48%	-	-
Horiz. %	125.63%	127.70%	148.41%	116.59%	111.38%	104.48%	100.00%	-
NOSH	327,898	327,898	327,894	272,536	113,489	113,749	113,534	20.91%
YoY %	0.00%	0.00%	20.31%	140.14%	-0.23%	0.19%	-	-
Horiz. %	288.81%	288.81%	288.81%	240.05%	99.96%	100.19%	100.00%	-

	30/04/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	3.46%	5.61%	6.57%	6.62%	7.69%	6.85%	8.92%	-
YoY %	-38.32%	-14.61%	-0.76%	-13.91%	12.26%	-23.21%	-	-
Horiz. %	38.79%	62.89%	73.65%	74.22%	86.21%	76.79%	100.00%	-
ROE	7.05%	11.05%	10.19%	13.37%	15.16%	14.32%	17.22%	-
YoY %	-36.20%	8.44%	-23.78%	-11.81%	5.87%	-16.84%	-	-
Horiz. %	40.94%	64.17%	59.18%	77.64%	88.04%	83.16%	100.00%	-

	30/04/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	140.78	130.45	115.16	137.38	307.62	305.30	270.27	-11.02%
YoY %	7.92%	13.28%	-16.17%	-55.34%	0.76%	12.96%	-	-
Horiz. %	52.09%	48.27%	42.61%	50.83%	113.82%	112.96%	100.00%	-
EPS	4.30	6.84	7.33	9.09	23.65	20.91	24.11	-26.56%
YoY %	-37.13%	-6.68%	-19.36%	-61.56%	13.10%	-13.27%	-	-
Horiz. %	17.83%	28.37%	30.40%	37.70%	98.09%	86.73%	100.00%	-
DPS	2.68	3.80	4.63	5.47	14.67	12.67	14.67	-26.24%
YoY %	-29.47%	-17.93%	-15.36%	-62.71%	15.79%	-13.63%	-	-
Horiz. %	18.27%	25.90%	31.56%	37.29%	100.00%	86.37%	100.00%	-
NAPS	0.61	0.62	0.72	0.68	1.56	1.46	1.40	-13.82%
YoY %	-1.61%	-13.89%	5.88%	-56.41%	6.85%	4.29%	-	-
Horiz. %	43.57%	44.29%	51.43%	48.57%	111.43%	104.29%	100.00%	-

	30/04/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 271,628
RPS	132.08	122.40	108.14	107.30	100.06	99.53	87.94	7.55%
YoY %	7.91%	13.19%	0.78%	7.24%	0.53%	13.18%	-	-
Horiz. %	150.19%	139.19%	122.97%	122.02%	113.78%	113.18%	100.00%	-
EPS	4.04	6.43	6.89	7.10	7.69	6.82	7.84	-11.19%
YoY %	-37.17%	-6.68%	-2.96%	-7.67%	12.76%	-13.01%	-	-
Horiz. %	51.53%	82.02%	87.88%	90.56%	98.09%	86.99%	100.00%	-
DPS	2.51	3.57	4.34	4.27	4.77	4.13	4.77	-10.86%
YoY %	-29.69%	-17.74%	1.64%	-10.48%	15.50%	-13.42%	-	-
Horiz. %	52.62%	74.84%	90.99%	89.52%	100.00%	86.58%	100.00%	-
NAPS	0.5723	0.5817	0.6761	0.5311	0.5074	0.476	0.4555	4.17%
YoY %	-1.62%	-13.96%	27.30%	4.67%	6.60%	4.50%	-	-
Horiz. %	125.64%	127.71%	148.43%	116.60%	111.39%	104.50%	100.00%	-

	30/04/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	2.32	2.00	2.19	2.22	4.40	4.30	3.54	-
P/RPS	1.65	1.53	1.90	1.62	1.43	1.41	1.31	4.21%
YoY %	7.84%	-19.47%	17.28%	13.29%	1.42%	7.63%	-	-
Horiz. %	125.95%	116.79%	145.04%	123.66%	109.16%	107.63%	100.00%	-
P/EPS	53.93	29.21	29.85	24.41	18.60	20.57	14.68	26.24%
YoY %	84.63%	-2.14%	22.29%	31.24%	-9.58%	40.12%	-	-
Horiz. %	367.37%	198.98%	203.34%	166.28%	126.70%	140.12%	100.00%	-
EY	1.85	3.42	3.35	4.10	5.38	4.86	6.81	-20.81%
YoY %	-45.91%	2.09%	-18.29%	-23.79%	10.70%	-28.63%	-	-
Horiz. %	27.17%	50.22%	49.19%	60.21%	79.00%	71.37%	100.00%	-
DY	1.16	1.90	2.11	2.46	3.33	2.95	4.14	-20.37%
YoY %	-38.95%	-9.95%	-14.23%	-26.13%	12.88%	-28.74%	-	-
Horiz. %	28.02%	45.89%	50.97%	59.42%	80.43%	71.26%	100.00%	-
P/NAPS	3.80	3.23	3.04	3.26	2.82	2.95	2.53	7.55%
YoY %	17.65%	6.25%	-6.75%	15.60%	-4.41%	16.60%	-	-
Horiz. %	150.20%	127.67%	120.16%	128.85%	111.46%	116.60%	100.00%	-

	30/04/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	25/06/19	14/11/18	20/11/17	10/11/16	17/11/15	21/10/14	06/11/13	-
Price	1.91	1.99	2.19	2.28	5.24	4.25	3.65	-
P/RPS	1.36	1.53	1.90	1.66	1.70	1.39	1.35	0.13%
YoY %	-11.11%	-19.47%	14.46%	-2.35%	22.30%	2.96%	-	-
Horiz. %	100.74%	113.33%	140.74%	122.96%	125.93%	102.96%	100.00%	-
P/EPS	44.40	29.06	29.85	25.07	22.15	20.33	15.14	21.25%
YoY %	52.79%	-2.65%	19.07%	13.18%	8.95%	34.28%	-	-
Horiz. %	293.26%	191.94%	197.16%	165.59%	146.30%	134.28%	100.00%	-
EY	2.25	3.44	3.35	3.99	4.51	4.92	6.60	-17.52%
YoY %	-34.59%	2.69%	-16.04%	-11.53%	-8.33%	-25.45%	-	-
Horiz. %	34.09%	52.12%	50.76%	60.45%	68.33%	74.55%	100.00%	-
DY	1.40	1.91	2.11	2.40	2.80	2.98	4.02	-17.21%
YoY %	-26.70%	-9.48%	-12.08%	-14.29%	-6.04%	-25.87%	-	-
Horiz. %	34.83%	47.51%	52.49%	59.70%	69.65%	74.13%	100.00%	-
P/NAPS	3.13	3.21	3.04	3.35	3.36	2.91	2.61	3.30%
YoY %	-2.49%	5.59%	-9.25%	-0.30%	15.46%	11.49%	-	-
Horiz. %	119.92%	122.99%	116.48%	128.35%	128.74%	111.49%	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