[SCIPACK] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock

[SCIPACK] SCIENTEX PACKAGING (AYER KEROH) BERHAD

Announcement Date

09-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- -6.27%

YoY- -14.07%

Quarter Report

SCIPACK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Annualized Quarter Result
Revenue	418,964	388,647	377,314	361,904	376,464	371,158	374,397	7.79%
YoY %	7.80%	3.00%	4.26%	-3.87%	1.43%	-0.87%	-	-
Horiz. %	111.90%	103.81%	100.78%	96.66%	100.55%	99.13%	100.00%	-
PBT	34,168	35,742	32,760	28,176	29,740	29,950	30,242	8.48%
YoY %	-4.40%	9.10%	16.27%	-5.26%	-0.70%	-0.97%	-	-
Horiz. %	112.98%	118.19%	108.33%	93.17%	98.34%	99.03%	100.00%	-
Tax	-5,844	-8,665	-7,980	-6,550	-6,668	-5,432	-5,460	4.63%
YoY %	32.56%	-8.58%	-21.83%	1.77%	-22.75%	0.51%	-	-
Horiz. %	107.03%	158.70%	146.15%	119.96%	122.12%	99.49%	100.00%	-
NP	28,324	27,077	24,780	21,626	23,072	24,518	24,782	9.32%
YoY %	4.61%	9.27%	14.58%	-6.27%	-5.90%	-1.07%	-	-
Horiz. %	114.29%	109.26%	99.99%	87.26%	93.10%	98.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,904	25,958	24,037	21,626	23,072	24,518	24,782	2.99%
YoY %	-0.21%	7.99%	11.15%	-6.27%	-5.90%	-1.07%	-	-
Horiz. %	104.53%	104.75%	96.99%	87.26%	93.10%	98.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.10%	24.24%	24.36%	23.25%	22.42%	18.14%	18.05%	-
YoY %	-29.46%	-0.49%	4.77%	3.70%	23.59%	0.50%	-	-
Horiz. %	94.74%	134.29%	134.96%	128.81%	124.21%	100.50%	100.00%	-
Total Cost	390,640	361,570	352,534	340,278	353,392	346,640	349,614	7.68%
YoY %	8.04%	2.56%	3.60%	-3.71%	1.95%	-0.85%	-	-
Horiz. %	111.73%	103.42%	100.84%	97.33%	101.08%	99.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	203,280	199,662	235,901	196,737	193,613	190,510	185,324	6.36%
YoY %	1.81%	-15.36%	19.91%	1.61%	1.63%	2.80%	-	-
Horiz. %	109.69%	107.74%	127.29%	106.16%	104.47%	102.80%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	13,770	15,612	15,158	15,214	14,398	14,750	14,898	-5.11%
YoY %	-11.80%	3.00%	-0.37%	5.67%	-2.39%	-0.99%	-	-
Horiz. %	92.43%	104.79%	101.75%	102.12%	96.64%	99.01%	100.00%	-
Div Payout %	53.16%	60.15%	63.06%	70.35%	62.41%	60.16%	60.12%	-
YoY %	-11.62%	-4.61%	-10.36%	12.72%	3.74%	0.07%	-	-
Horiz. %	88.42%	100.05%	104.89%	117.02%	103.81%	100.07%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	203,280	199,662	235,901	196,737	193,613	190,510	185,324	6.36%
YoY %	1.81%	-15.36%	19.91%	1.61%	1.63%	2.80%	-	-
Horiz. %	109.69%	107.74%	127.29%	106.16%	104.47%	102.80%	100.00%	-
NOSH	327,898	327,894	327,894	327,894	273,246	273,246	272,536	13.13%
YoY %	0.00%	0.00%	0.00%	20.00%	0.00%	0.26%	-	-
Horiz. %	120.31%	120.31%	120.31%	120.31%	100.26%	100.26%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	6.76%	6.97%	6.57%	5.98%	6.13%	6.61%	6.62%	-
YoY %	-3.01%	6.09%	9.87%	-2.45%	-7.26%	-0.15%	-	-
Horiz. %	102.11%	105.29%	99.24%	90.33%	92.60%	99.85%	100.00%	-
ROE	12.74%	13.00%	10.19%	10.99%	11.92%	12.87%	13.37%	-
YoY %	-2.00%	27.58%	-7.28%	-7.80%	-7.38%	-3.74%	-	-
Horiz. %	95.29%	97.23%	76.22%	82.20%	89.15%	96.26%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	127.78	118.74	115.16	110.37	138.05	136.38	137.38	-4.71%
YoY %	7.61%	3.11%	4.34%	-20.05%	1.22%	-0.73%	-	-
Horiz. %	93.01%	86.43%	83.83%	80.34%	100.49%	99.27%	100.00%	-
EPS	7.92	7.92	7.33	6.60	8.48	9.00	9.09	-8.78%
YoY %	0.00%	8.05%	11.06%	-22.17%	-5.78%	-0.99%	-	-
Horiz. %	87.13%	87.13%	80.64%	72.61%	93.29%	99.01%	100.00%	-
DPS	4.20	4.77	4.63	4.64	5.28	5.42	5.47	-16.16%
YoY %	-11.95%	3.02%	-0.22%	-12.12%	-2.58%	-0.91%	-	-
Horiz. %	76.78%	87.20%	84.64%	84.83%	96.53%	99.09%	100.00%	-
NAPS	0.62	0.61	0.72	0.60	0.71	0.70	0.68	-5.97%
YoY %	1.64%	-15.28%	20.00%	-15.49%	1.43%	2.94%	-	-
Horiz. %	91.18%	89.71%	105.88%	88.24%	104.41%	102.94%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 327,894
RPS	119.30	110.67	107.44	103.06	107.20	105.69	106.61	7.79%
YoY %	7.80%	3.01%	4.25%	-3.86%	1.43%	-0.86%	-	-
Horiz. %	111.90%	103.81%	100.78%	96.67%	100.55%	99.14%	100.00%	-
EPS	7.38	7.39	6.84	6.16	6.57	6.98	7.06	3.00%
YoY %	-0.14%	8.04%	11.04%	-6.24%	-5.87%	-1.13%	-	-
Horiz. %	104.53%	104.67%	96.88%	87.25%	93.06%	98.87%	100.00%	-
DPS	3.92	4.45	4.32	4.33	4.10	4.20	4.24	-5.10%
YoY %	-11.91%	3.01%	-0.23%	5.61%	-2.38%	-0.94%	-	-
Horiz. %	92.45%	104.95%	101.89%	102.12%	96.70%	99.06%	100.00%	-
NAPS	0.5789	0.5686	0.6718	0.5602	0.5513	0.5425	0.5277	6.37%
YoY %	1.81%	-15.36%	19.92%	1.61%	1.62%	2.80%	-	-
Horiz. %	109.70%	107.75%	127.31%	106.16%	104.47%	102.80%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	2.30	2.29	2.19	2.31	2.46	2.23	2.22	-
P/RPS	1.80	1.93	1.90	2.09	1.78	1.64	1.62	7.28%
YoY %	-6.74%	1.58%	-9.09%	17.42%	8.54%	1.23%	-	-
Horiz. %	111.11%	119.14%	117.28%	129.01%	109.88%	101.23%	100.00%	-
P/EPS	29.11	28.88	29.85	35.02	29.08	24.75	24.41	12.46%
YoY %	0.80%	-3.25%	-14.76%	20.43%	17.49%	1.39%	-	-
Horiz. %	119.25%	118.31%	122.29%	143.47%	119.13%	101.39%	100.00%	-
EY	3.44	3.46	3.35	2.86	3.44	4.04	4.10	-11.05%
YoY %	-0.58%	3.28%	17.13%	-16.86%	-14.85%	-1.46%	-	-
Horiz. %	83.90%	84.39%	81.71%	69.76%	83.90%	98.54%	100.00%	-
DY	1.83	2.08	2.11	2.01	2.15	2.43	2.46	-17.91%
YoY %	-12.02%	-1.42%	4.98%	-6.51%	-11.52%	-1.22%	-	-
Horiz. %	74.39%	84.55%	85.77%	81.71%	87.40%	98.78%	100.00%	-
P/NAPS	3.71	3.75	3.04	3.85	3.46	3.19	3.26	9.01%
YoY %	-1.07%	23.36%	-21.04%	11.27%	8.46%	-2.15%	-	-
Horiz. %	113.80%	115.03%	93.25%	118.10%	106.13%	97.85%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	14/05/18	05/02/18	20/11/17	09/08/17	04/05/17	24/02/17	10/11/16	-
Price	2.23	2.32	2.19	2.20	2.55	2.35	2.28	-
P/RPS	1.75	1.95	1.90	1.99	1.85	1.72	1.66	3.58%
YoY %	-10.26%	2.63%	-4.52%	7.57%	7.56%	3.61%	-	-
Horiz. %	105.42%	117.47%	114.46%	119.88%	111.45%	103.61%	100.00%	-
P/EPS	28.23	29.25	29.85	33.36	30.14	26.09	25.07	8.24%
YoY %	-3.49%	-2.01%	-10.52%	10.68%	15.52%	4.07%	-	-
Horiz. %	112.60%	116.67%	119.07%	133.07%	120.22%	104.07%	100.00%	-
EY	3.54	3.42	3.35	3.00	3.32	3.83	3.99	-7.67%
YoY %	3.51%	2.09%	11.67%	-9.64%	-13.32%	-4.01%	-	-
Horiz. %	88.72%	85.71%	83.96%	75.19%	83.21%	95.99%	100.00%	-
DY	1.88	2.06	2.11	2.11	2.07	2.31	2.40	-15.03%
YoY %	-8.74%	-2.37%	0.00%	1.93%	-10.39%	-3.75%	-	-
Horiz. %	78.33%	85.83%	87.92%	87.92%	86.25%	96.25%	100.00%	-
P/NAPS	3.60	3.80	3.04	3.67	3.59	3.36	3.35	4.91%
YoY %	-5.26%	25.00%	-17.17%	2.23%	6.85%	0.30%	-	-
Horiz. %	107.46%	113.43%	90.75%	109.55%	107.16%	100.30%	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