[SCIPACK] YoY 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- -6.01%

YoY- 34.71%

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
Quarter Result
Revenue	109,190	102,034	94,066	86,010	83,090	87,293	65,657	8.84%
YoY %	7.01%	8.47%	9.37%	3.51%	-4.81%	32.95%	-	-
Horiz. %	166.30%	155.40%	143.27%	131.00%	126.55%	132.95%	100.00%	-
PBT	6,406	10,482	7,181	9,136	6,674	10,082	9,253	-5.94%
YoY %	-38.89%	45.97%	-21.40%	36.89%	-33.80%	8.96%	-	-
Horiz. %	69.23%	113.28%	77.61%	98.74%	72.13%	108.96%	100.00%	-
Tax	-539	-2,710	-1,178	-2,379	-1,658	-2,682	-2,313	-21.54%
YoY %	80.11%	-130.05%	50.48%	-43.49%	38.18%	-15.95%	-	-
Horiz. %	23.30%	117.16%	50.93%	102.85%	71.68%	115.95%	100.00%	-
NP	5,867	7,772	6,003	6,757	5,016	7,400	6,940	-2.75%
YoY %	-24.51%	29.47%	-11.16%	34.71%	-32.22%	6.63%	-	-
Horiz. %	84.54%	111.99%	86.50%	97.36%	72.28%	106.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,687	7,215	6,003	6,757	5,016	7,400	6,903	-3.17%
YoY %	-21.18%	20.19%	-11.16%	34.71%	-32.22%	7.20%	-	-
Horiz. %	82.38%	104.52%	86.96%	97.88%	72.66%	107.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.41%	25.85%	16.40%	26.04%	24.84%	26.60%	25.00%	-
YoY %	-67.47%	57.62%	-37.02%	4.83%	-6.62%	6.40%	-	-
Horiz. %	33.64%	103.40%	65.60%	104.16%	99.36%	106.40%	100.00%	-
Total Cost	103,323	94,262	88,063	79,253	78,074	79,893	58,717	9.87%
YoY %	9.61%	7.04%	11.12%	1.51%	-2.28%	36.06%	-	-
Horiz. %	175.97%	160.54%	149.98%	134.97%	132.97%	136.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	202,970	235,901	184,707	176,861	165,686	158,895	150,362	5.12%
YoY %	-13.96%	27.72%	4.44%	6.74%	4.27%	5.67%	-	-
Horiz. %	134.99%	156.89%	122.84%	117.62%	110.19%	105.67%	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	3,273	3,767	3,585	3,968	2,837	4,539	3,986	-3.22%
YoY %	-13.11%	5.08%	-9.65%	39.87%	-37.50%	13.87%	-	-
Horiz. %	82.11%	94.51%	89.94%	99.55%	71.17%	113.87%	100.00%	-
Div Payout %	57.56%	52.22%	59.73%	58.72%	56.56%	61.35%	57.76%	-
YoY %	10.23%	-12.57%	1.72%	3.82%	-7.81%	6.22%	-	-
Horiz. %	99.65%	90.41%	103.41%	101.66%	97.92%	106.22%	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	184,707	176,861	165,686	158,895	150,362	5.12%
YoY %	-13.96%	27.72%	4.44%	6.74%	4.27%	5.67%	-	-
Horiz. %	134.99%	156.89%	122.84%	117.62%	110.19%	105.67%	100.00%	-
NOSH	327,898	327,894	271,628	113,372	113,484	113,496	113,910	19.25%
YoY %	0.00%	20.71%	139.59%	-0.10%	-0.01%	-0.36%	-	-
Horiz. %	287.86%	287.85%	238.46%	99.53%	99.63%	99.64%	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	5.37%	7.62%	6.38%	7.86%	6.04%	8.48%	10.57%	-
YoY %	-29.53%	19.44%	-18.83%	30.13%	-28.77%	-19.77%	-	-
Horiz. %	50.80%	72.09%	60.36%	74.36%	57.14%	80.23%	100.00%	-
ROE	2.80%	3.06%	3.25%	3.82%	3.03%	4.66%	4.59%	-
YoY %	-8.50%	-5.85%	-14.92%	26.07%	-34.98%	1.53%	-	-
Horiz. %	61.00%	66.67%	70.81%	83.22%	66.01%	101.53%	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	33.35	31.14	34.63	75.86	73.22	76.91	57.64	-8.71%
YoY %	7.10%	-10.08%	-54.35%	3.61%	-4.80%	33.43%	-	-
Horiz. %	57.86%	54.02%	60.08%	131.61%	127.03%	133.43%	100.00%	-
EPS	1.73	2.20	2.21	5.96	4.42	6.52	6.06	-18.84%
YoY %	-21.36%	-0.45%	-62.92%	34.84%	-32.21%	7.59%	-	-
Horiz. %	28.55%	36.30%	36.47%	98.35%	72.94%	107.59%	100.00%	-
DPS	1.00	1.15	1.32	3.50	2.50	4.00	3.50	-18.83%
YoY %	-13.04%	-12.88%	-62.29%	40.00%	-37.50%	14.29%	-	-
Horiz. %	28.57%	32.86%	37.71%	100.00%	71.43%	114.29%	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	31.09	29.06	26.79	24.49	23.66	24.86	18.70	8.83%
YoY %	6.99%	8.47%	9.39%	3.51%	-4.83%	32.94%	-	-
Horiz. %	166.26%	155.40%	143.26%	130.96%	126.52%	132.94%	100.00%	-
EPS	1.62	2.05	1.71	1.92	1.43	2.11	1.97	-3.20%
YoY %	-20.98%	19.88%	-10.94%	34.27%	-32.23%	7.11%	-	-
Horiz. %	82.23%	104.06%	86.80%	97.46%	72.59%	107.11%	100.00%	-
DPS	0.93	1.07	1.02	1.13	0.81	1.29	1.14	-3.33%
YoY %	-13.08%	4.90%	-9.73%	39.51%	-37.21%	13.16%	-	-
Horiz. %	81.58%	93.86%	89.47%	99.12%	71.05%	113.16%	100.00%	-
NAPS	0.578	0.6718	0.526	0.5036	0.4718	0.4525	0.4282	5.12%
YoY %	-13.96%	27.72%	4.45%	6.74%	4.27%	5.67%	-	-
Horiz. %	134.98%	156.89%	122.84%	117.61%	110.18%	105.67%	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	6.00	7.03	6.41	5.80	5.87	4.60	4.20	6.12%
YoY %	-14.65%	9.67%	10.52%	-1.19%	27.61%	9.52%	-	-
Horiz. %	142.86%	167.38%	152.62%	138.10%	139.76%	109.52%	100.00%	-
P/EPS	115.13	99.45	100.45	73.83	97.29	54.29	39.93	19.29%
YoY %	15.77%	-1.00%	36.06%	-24.11%	79.20%	35.96%	-	-
Horiz. %	288.33%	249.06%	251.57%	184.90%	243.65%	135.96%	100.00%	-
EY	0.87	1.01	1.00	1.35	1.03	1.84	2.50	-16.12%
YoY %	-13.86%	1.00%	-25.93%	31.07%	-44.02%	-26.40%	-	-
Horiz. %	34.80%	40.40%	40.00%	54.00%	41.20%	73.60%	100.00%	-
DY	0.50	0.53	0.59	0.80	0.58	1.13	1.45	-16.25%
YoY %	-5.66%	-10.17%	-26.25%	37.93%	-48.67%	-22.07%	-	-
Horiz. %	34.48%	36.55%	40.69%	55.17%	40.00%	77.93%	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	5.97	7.03	6.58	6.91	5.80	4.75	4.55	4.62%
YoY %	-15.08%	6.84%	-4.78%	19.14%	22.11%	4.40%	-	-
Horiz. %	131.21%	154.51%	144.62%	151.87%	127.47%	104.40%	100.00%	-
P/EPS	114.55	99.45	103.17	87.92	96.15	55.98	43.23	17.62%
YoY %	15.18%	-3.61%	17.35%	-8.56%	71.76%	29.49%	-	-
Horiz. %	264.98%	230.05%	238.65%	203.38%	222.41%	129.49%	100.00%	-
EY	0.87	1.01	0.97	1.14	1.04	1.79	2.31	-15.01%
YoY %	-13.86%	4.12%	-14.91%	9.62%	-41.90%	-22.51%	-	-
Horiz. %	37.66%	43.72%	41.99%	49.35%	45.02%	77.49%	100.00%	-
DY	0.50	0.53	0.58	0.67	0.59	1.10	1.34	-15.14%
YoY %	-5.66%	-8.62%	-13.43%	13.56%	-46.36%	-17.91%	-	-
Horiz. %	37.31%	39.55%	43.28%	50.00%	44.03%	82.09%	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