[SCIPACK] YoY TTM 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- 7.17%

YoY- 5.09%

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
TTM Result
Revenue	425,965	373,346	363,911	345,887	340,619	303,899	280,695	7.19%
YoY %	14.09%	2.59%	5.21%	1.55%	12.08%	8.27%	-	-
Horiz. %	151.75%	133.01%	129.65%	123.23%	121.35%	108.27%	100.00%	-
PBT	32,394	31,838	31,582	33,960	32,635	36,336	32,512	-0.06%
YoY %	1.75%	0.81%	-7.00%	4.06%	-10.19%	11.76%	-	-
Horiz. %	99.64%	97.93%	97.14%	104.45%	100.38%	111.76%	100.00%	-
Tax	-5,941	-7,322	-6,407	-7,927	-7,864	-9,553	-7,718	-4.26%
YoY %	18.86%	-14.28%	19.17%	-0.80%	17.68%	-23.78%	-	-
Horiz. %	76.98%	94.87%	83.01%	102.71%	101.89%	123.78%	100.00%	-
NP	26,453	24,516	25,175	26,033	24,771	26,783	24,794	1.08%
YoY %	7.90%	-2.62%	-3.30%	5.09%	-7.51%	8.02%	-	-
Horiz. %	106.69%	98.88%	101.54%	105.00%	99.91%	108.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,744	23,959	25,175	26,033	24,771	26,775	24,304	0.29%
YoY %	3.28%	-4.83%	-3.30%	5.09%	-7.48%	10.17%	-	-
Horiz. %	101.81%	98.58%	103.58%	107.11%	101.92%	110.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.34%	23.00%	20.29%	23.34%	24.10%	26.29%	23.74%	-
YoY %	-20.26%	13.36%	-13.07%	-3.15%	-8.33%	10.74%	-	-
Horiz. %	77.25%	96.88%	85.47%	98.32%	101.52%	110.74%	100.00%	-
Total Cost	399,512	348,830	338,736	319,854	315,848	277,116	255,901	7.70%
YoY %	14.53%	2.98%	5.90%	1.27%	13.98%	8.29%	-	-
Horiz. %	156.12%	136.31%	132.37%	124.99%	123.43%	108.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	202,970	235,901	184,707	113,372	165,686	158,895	150,362	5.12%
YoY %	-13.96%	27.72%	62.92%	-31.57%	4.27%	5.67%	-	-
Horiz. %	134.99%	156.89%	122.84%	75.40%	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	13,593	14,238	14,727	9,166	15,355	16,464	13,675	-0.10%
YoY %	-4.53%	-3.32%	60.67%	-40.31%	-6.74%	20.39%	-	-
Horiz. %	99.40%	104.12%	107.69%	67.03%	112.29%	120.39%	100.00%	-
Div Payout %	54.94%	59.43%	58.50%	35.21%	61.99%	61.49%	56.27%	-
YoY %	-7.56%	1.59%	66.15%	-43.20%	0.81%	9.28%	-	-
Horiz. %	97.64%	105.62%	103.96%	62.57%	110.17%	109.28%	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	113,372	165,686	158,895	150,362	5.12%
YoY %	-13.96%	27.72%	62.92%	-31.57%	4.27%	5.67%	-	-
Horiz. %	134.99%	156.89%	122.84%	75.40%	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	6.21%	6.57%	6.92%	7.53%	7.27%	8.81%	8.83%	-
YoY %	-5.48%	-5.06%	-8.10%	3.58%	-17.48%	-0.23%	-	-
Horiz. %	70.33%	74.41%	78.37%	85.28%	82.33%	99.77%	100.00%	-
ROE	12.19%	10.16%	13.63%	22.96%	14.95%	16.85%	16.16%	-
YoY %	19.98%	-25.46%	-40.64%	53.58%	-11.28%	4.27%	-	-
Horiz. %	75.43%	62.87%	84.34%	142.08%	92.51%	104.27%	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	130.12	113.95	133.97	305.09	300.15	267.76	246.42	-10.09%
YoY %	14.19%	-14.94%	-56.09%	1.65%	12.10%	8.66%	-	-
Horiz. %	52.80%	46.24%	54.37%	123.81%	121.80%	108.66%	100.00%	-
EPS	7.56	7.31	9.27	22.96	21.83	23.59	21.34	-15.87%
YoY %	3.42%	-21.14%	-59.63%	5.18%	-7.46%	10.54%	-	-
Horiz. %	35.43%	34.25%	43.44%	107.59%	102.30%	110.54%	100.00%	-
DPS	4.15	4.35	5.40	8.08	13.50	14.50	12.01	-16.22%
YoY %	-4.60%	-19.44%	-33.17%	-40.15%	-6.90%	20.73%	-	-
Horiz. %	34.55%	36.22%	44.96%	67.28%	112.41%	120.73%	100.00%	-
NAPS	0.62	0.72	0.68	1.00	1.46	1.40	1.32	-11.82%
YoY %	-13.89%	5.88%	-32.00%	-31.51%	4.29%	6.06%	-	-
Horiz. %	46.97%	54.55%	51.52%	75.76%	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	121.30	106.31	103.63	98.50	97.00	86.54	79.93	7.19%
YoY %	14.10%	2.59%	5.21%	1.55%	12.09%	8.27%	-	-
Horiz. %	151.76%	133.00%	129.65%	123.23%	121.36%	108.27%	100.00%	-
EPS	7.05	6.82	7.17	7.41	7.05	7.62	6.92	0.31%
YoY %	3.37%	-4.88%	-3.24%	5.11%	-7.48%	10.12%	-	-
Horiz. %	101.88%	98.55%	103.61%	107.08%	101.88%	110.12%	100.00%	-
DPS	3.87	4.05	4.19	2.61	4.37	4.69	3.89	-0.08%
YoY %	-4.44%	-3.34%	60.54%	-40.27%	-6.82%	20.57%	-	-
Horiz. %	99.49%	104.11%	107.71%	67.10%	112.34%	120.57%	100.00%	-
NAPS	0.578	0.6718	0.526	0.3228	0.4718	0.4525	0.4282	5.12%
YoY %	-13.96%	27.72%	62.95%	-31.58%	4.27%	5.67%	-	-
Horiz. %	134.98%	156.89%	122.84%	75.39%	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	1.54	1.92	1.66	1.44	1.43	1.32	0.98	7.82%
YoY %	-19.79%	15.66%	15.28%	0.70%	8.33%	34.69%	-	-
Horiz. %	157.14%	195.92%	169.39%	146.94%	145.92%	134.69%	100.00%	-
P/EPS	26.46	29.95	23.95	19.16	19.70	15.01	11.34	15.15%
YoY %	-11.65%	25.05%	25.00%	-2.74%	31.25%	32.36%	-	-
Horiz. %	233.33%	264.11%	211.20%	168.96%	173.72%	132.36%	100.00%	-
EY	3.78	3.34	4.17	5.22	5.08	6.66	8.82	-13.16%
YoY %	13.17%	-19.90%	-20.11%	2.76%	-23.72%	-24.49%	-	-
Horiz. %	42.86%	37.87%	47.28%	59.18%	57.60%	75.51%	100.00%	-
DY	2.07	1.98	2.43	1.84	3.14	4.10	4.96	-13.54%
YoY %	4.55%	-18.52%	32.07%	-41.40%	-23.41%	-17.34%	-	-
Horiz. %	41.73%	39.92%	48.99%	37.10%	63.31%	82.66%	100.00%	-
P/NAPS	3.23	3.04	3.26	4.40	2.95	2.53	1.83	9.92%
YoY %	6.25%	-6.75%	-25.91%	49.15%	16.60%	38.25%	-	-
Horiz. %	176.50%	166.12%	178.14%	240.44%	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	1.92	1.70	1.72	1.42	1.36	1.06	6.30%
YoY %	-20.31%	12.94%	-1.16%	21.13%	4.41%	28.30%	-	-
Horiz. %	144.34%	181.13%	160.38%	162.26%	133.96%	128.30%	100.00%	-
P/EPS	26.33	29.95	24.60	22.82	19.47	15.47	12.28	13.54%
YoY %	-12.09%	21.75%	7.80%	17.21%	25.86%	25.98%	-	-
Horiz. %	214.41%	243.89%	200.33%	185.83%	158.55%	125.98%	100.00%	-
EY	3.80	3.34	4.06	4.38	5.14	6.46	8.14	-11.91%
YoY %	13.77%	-17.73%	-7.31%	-14.79%	-20.43%	-20.64%	-	-
Horiz. %	46.68%	41.03%	49.88%	53.81%	63.14%	79.36%	100.00%	-
DY	2.09	1.98	2.37	1.54	3.18	3.97	4.58	-12.25%
YoY %	5.56%	-16.46%	53.90%	-51.57%	-19.90%	-13.32%	-	-
Horiz. %	45.63%	43.23%	51.75%	33.62%	69.43%	86.68%	100.00%	-
P/NAPS	3.21	3.04	3.35	5.24	2.91	2.61	1.98	8.38%
YoY %	5.59%	-9.25%	-36.07%	80.07%	11.49%	31.82%	-	-
Horiz. %	162.12%	153.54%	169.19%	264.65%	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