SCIPACK | SCIENTEX PACKAGING (AYER KEROH) BERHAD
1.42 (0.0%)
T-O (am): 0.000 (08:59:00)
Last updated: 15:23
Fundamental
Technical
Total Score
SCIPACK Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
SCIPACK Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 09 Jun 25 | Q3 Apr 25 | 3 | 31 Jul 25 | 172.87 | 9.75 | 7.23 | 4.2% | 2.50 | 2.06 | 6.0% | 5.5% | 22.7% | 27.9% | ||||||||
| 11 Mar 25 | Q2 Jan 25 | 2 | 31 Jul 25 | 183.87 | 12.57 | 9.35 | 5.1% | 0.00 | 2.66 | 2.6% | 4.6% | 222.9% | 16.6% | ||||||||
| 17 Dec 24 | Q1 Oct 24 | 1 | 31 Jul 25 | 179.29 | 4.67 | 2.90 | 1.6% | 0.00 | 0.83 | 1.4% | 3.6% | 57.5% | 62.4% | ||||||||
| 18 Sep 24 | Q4 Jul 24 | 4 | 31 Jul 24 | 181.84 | 9.80 | 6.81 | 3.7% | 5.00 | 1.94 | 0.6% | 1.9% | 32.1% | 4468.5% | ||||||||
| 19 Jun 24 | Q3 Apr 24 | 3 | 31 Jul 24 | 182.85 | 13.49 | 10.02 | 5.5% | 2.50 | 2.86 | 4.0% | 3.0% | 25.0% | 1.2% | ||||||||
| 20 Mar 24 | Q2 Jan 24 | 2 | 31 Jul 24 | 175.84 | 10.63 | 8.02 | 4.6% | 0.00 | 2.28 | 1.7% | 11.2% | 4.0% | 40.1% | ||||||||
| 13 Dec 23 | Q1 Oct 23 | 1 | 31 Jul 24 | 172.97 | 10.58 | 7.71 | 4.5% | 0.00 | 2.20 | 6.7% | 19.1% | 5071.8% | 37.2% | ||||||||
| 19 Sep 23 | Q4 Jul 23 | 4 | 31 Jul 23 | 185.32 | -7.86 | 0.15 | 0.1% | 2.50 | 0.04 | 4.4% | 3.4% | 98.5% | 98.7% | ||||||||
| 19 Jun 23 | Q3 Apr 23 | 3 | 31 Jul 23 | 177.49 | 12.83 | 10.14 | 5.7% | 2.50 | 2.89 | 10.4% | 14.4% | 24.2% | 1.6% | ||||||||
| 13 Mar 23 | Q2 Jan 23 | 2 | 31 Jul 23 | 198.06 | 15.41 | 13.38 | 6.8% | 0.00 | 3.82 | 7.4% | 1.9% | 9.0% | 14.4% | ||||||||
| 06 Dec 22 | Q1 Oct 22 | 1 | 31 Jul 23 | 213.92 | 16.20 | 12.28 | 5.7% | 0.00 | 3.50 | 11.5% | 18.6% | 8.1% | 25.3% | ||||||||
| 28 Sep 22 | Q4 Jul 22 | 4 | 31 Jul 22 | 191.84 | 10.16 | 11.35 | 5.9% | 2.50 | 3.38 | 7.5% | 43.5% | 10.1% | 27.8% | ||||||||
| 10 Jun 22 | Q3 Apr 22 | 3 | 31 Jul 22 | 207.43 | 11.62 | 10.31 | 5.0% | 0.00 | 3.15 | 6.7% | 38.2% | 11.8% | 0.5% | ||||||||
| 11 Mar 22 | Q2 Jan 22 | 2 | 31 Jul 22 | 194.47 | 11.66 | 11.69 | 6.0% | 0.00 | 3.57 | 7.8% | 20.5% | 19.3% | 22.6% | ||||||||
| 07 Dec 21 | Q1 Oct 21 | 1 | 31 Jul 22 | 180.31 | 9.06 | 9.80 | 5.4% | 2.50 | 2.99 | 34.8% | 15.1% | 10.3% | 23.4% | ||||||||
| 28 Sep 21 | Q4 Jul 21 | 4 | 31 Jul 21 | 133.73 | 4.63 | 8.89 | 6.7% | 0.00 | 2.72 | 10.9% | 14.2% | 13.4% | 20.8% | ||||||||
| 22 Jun 21 | Q3 Apr 21 | 3 | 31 Jul 21 | 150.12 | 12.75 | 10.26 | 6.8% | 2.00 | 3.13 | 7.0% | 1.2% | 32.1% | 5.3% | ||||||||
| 09 Mar 21 | Q2 Jan 21 | 2 | 31 Jul 21 | 161.34 | 16.12 | 15.10 | 9.4% | 0.00 | 4.61 | 3.0% | 1.5% | 18.1% | 3.2% | ||||||||
| 16 Dec 20 | Q1 Oct 20 | 1 | 31 Jul 21 | 156.68 | 17.18 | 12.79 | 8.2% | 0.00 | 3.91 | 0.6% | 2.7% | 13.9% | 16.5% | ||||||||
| 17 Sep 20 | Q4 Jul 20 | 4 | 31 Jul 20 | 155.77 | 13.12 | 11.22 | 7.2% | 3.00 | 3.43 | 2.5% | 26.4% | 3.6% | 3780.3% | ||||||||
| 22 Jun 20 | Q3 Apr 20 | 3 | 31 Jul 20 | 151.98 | 15.20 | 10.84 | 7.1% | 2.00 | 3.31 | 4.4% | 340.7% | 25.9% | 1228.1% | ||||||||
| 09 Mar 20 | Q2 Jan 20 | 2 | 31 Jul 20 | 158.96 | 20.02 | 14.63 | 9.2% | 0.00 | 4.47 | 4.2% | 43.4% | 33.3% | 846.4% | ||||||||
| 02 Dec 19 | Q1 Oct 19 | 1 | 31 Jul 20 | 152.56 | 14.96 | 10.98 | 7.2% | 0.00 | 3.35 | 23.8% | 38.1% | 3698.7% | 797.8% | ||||||||
| 25 Sep 19 | 31 Jul 19 | Other | 31 Jul 19 | 123.28 | 0.82 | -0.30 | -0.2% | 0.00 | -0.09 | 257.5% | 15.9% | 137.4% | 106.6% | ||||||||
| 25 Jun 19 | 30 Apr 19 | Other | 31 Jul 19 | 34.48 | 1.06 | 0.82 | 2.4% | 0.00 | 0.25 | 68.9% | 67.1% | 47.2% | 87.4% | ||||||||
| 14 May 19 | 31 Mar 19 | Other | 31 Jul 19 | 110.82 | 2.38 | 1.55 | 1.4% | 0.00 | 0.47 | 0.3% | 4.9% | 198.3% | 80.5% | ||||||||
| 22 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 110.45 | -0.60 | -1.57 | -1.4% | 0.50 | -0.48 | 3.8% | 8.2% | 133.8% | 121.8% | ||||||||
| 16 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 106.37 | 6.27 | 4.65 | 4.4% | 0.80 | 1.42 | 1.6% | 22.5% | 28.2% | 7.8% | ||||||||
| 14 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 104.74 | 8.54 | 6.48 | 6.2% | 1.05 | 1.98 | 0.9% | 11.3% | 18.3% | 12.3% | ||||||||
| 05 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 105.66 | 11.17 | 7.93 | 7.5% | 1.30 | 2.42 | 3.5% | 16.9% | 9.9% | 33.7% | ||||||||
| 20 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 102.03 | 10.48 | 7.21 | 7.1% | 1.15 | 2.20 | 17.5% | 8.5% | 43.0% | 20.2% | ||||||||
| 09 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 86.84 | 6.65 | 5.04 | 5.8% | 1.00 | 1.54 | 7.7% | 10.5% | 12.5% | 17.0% | ||||||||
| 04 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 94.12 | 7.43 | 5.77 | 6.1% | 1.32 | 2.12 | 4.2% | 4.9% | 2.8% | 11.4% | ||||||||
| 24 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 90.36 | 7.27 | 5.93 | 6.6% | 1.32 | 2.18 | 3.9% | 8.7% | 1.2% | 10.0% | ||||||||
| 10 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 94.07 | 7.18 | 6.00 | 6.4% | 1.32 | 2.21 | 3.1% | 9.4% | 1.2% | 11.2% | ||||||||
| 10 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 97.03 | 7.43 | 6.08 | 6.3% | 1.33 | 2.23 | 8.2% | 8.2% | 6.6% | 15.5% | ||||||||
| 05 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 89.70 | 8.07 | 6.51 | 7.3% | 1.45 | 2.38 | 7.9% | 4.1% | 1.2% | 5.2% | ||||||||
| 22 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 83.11 | 8.90 | 6.59 | 7.9% | 1.30 | 2.41 | 3.4% | 1.1% | 2.5% | 11.5% | ||||||||
| 17 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 86.01 | 9.14 | 6.76 | 7.9% | 3.50 | 5.96 | 4.1% | 3.5% | 6.0% | 34.7% | ||||||||
| 12 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 89.67 | 9.54 | 7.19 | 8.0% | 4.00 | 6.33 | 4.1% | 3.1% | 16.2% | 15.7% | ||||||||
| 07 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 86.16 | 8.15 | 6.19 | 7.2% | 3.50 | 5.45 | 2.5% | 4.7% | 4.7% | 6.3% | ||||||||
| 11 Feb 15 | 31/12/14 | 4 | 31/12/14 | 84.05 | 7.14 | 5.91 | 7.0% | 3.50 | 5.21 | 1.1% | 4.2% | 17.8% | 19.1% |
SCIPACK Historical Dividends
SCIPACK Financial Ratios
| EPS | 7.48 sen |
| Trailing PE (Sector Median: 13.5) | 18.9 |
| PEG | 18.9 |
| Altman Z | 1.5 |
| Beaver | 0.283 |
| Current Ratio | 1.59 |
| Debt-Equity (DE) Ratio | 0.49 |
| FCF Yield | 9.64 % |
| Revenue QoQ | -5.99 % |
| Revenue YoY | -5.46% |
| Profit QoQ | -22.68 % |
| Profit YoY | -27.85 % |
| Profit Margin (Sector Median: 2.8) | 3.66 % |
| ROE (ROIC: 6.45) | 6.45 % |
| Dividend Per Share (DPS) | 7.5 sen |
| Dividend Yield (DY) | 5.28 % |
SCIPACK Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 13.5) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 2.8) | |
| ROE (ROIC: 5.12) | |
| Altman Z |
SCIPACK Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 1.14 | Consistent QR FV |
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 7.23 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 111.49 |
| Expected Revenue (M) | 1397.1 |
| Expected Growth (%) | 17.0 |
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research
SCIPACK Directors Share Purchases (Beta)
No transaction in the last 2 months.
SCIPACK Summary
Market Cap: 498 M.
Market Cap Class: Small caps
Number of Shares: 351 M.
Adjusted Float: 12.4%.
Stock highly correlated with
BAT (94%)
NOVA (94%)
CJCEN (92%)
EPMB (92%)
Scientex Packaging (Ayer Keroh) Berhad (formerly known as Daibochi Plastic and Packaging Industry Bhd), incorporated in 1974 and headquartered in Melaka, Malaysia, is a leading flexible packaging manufacturer specializing in high-quality, customized packaging solutions. The company serves key industries such as food and beverage, fast-moving consumer goods (FMCG), healthcare, and industrial applications, offering a diverse portfolio that includes stretch films, barrier films, and printed flexible packaging. As a subsidiary of Scientex Berhad, the company leverages advanced manufacturing technologies and sustainable practices to enhance product innovation and operational efficiency. With a strong focus on research and development, Scientex Packaging (Ayer Keroh) Berhad continues to expand its market presence while reinforcing its commitment to sustainability, quality, and customer-driven solutions.
Sectors: Industrial Products, Plastics, Packaging, Packaging Materials, Industrial Products & Services
Code: 8125
Website: https://www.scientexpackagingak.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
SCIPACK Top Shareholdings
Updated on 17-Oct-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Scientex Berhad | 71.89% | 358.49 |
| Apollo Asia Fund Ltd. | 10.3% | 51.36 |
| Samarang Ucits - Samarang Asian Prosperity | 5.42% | 27.05 |
| Samarang UCITS | 5.4% | 26.93 |
| Public Islamic Opportunities Fund | 3.78% | 18.85 |
| Public Mutual Fund | 2.17% | 10.82 |
| Public Islamic Emerging Opportunities Fund | 0.53% | 2.64 |
| Chiu Hong Keong | 0.38% | 1.89 |
| Au Yong Mun Yue | 0.27% | 1.35 |
| Dr. Ong Soon Hoe @ Patrick Ong | 0.25% | 1.25 |
| Hsbc Broking Securities (Asia) Ltd | 0.2% | 1.0 |
| Chan Lee Yuen | 0.18% | 0.9 |
| Lee Hau Hian | 0.17% | 0.85 |
| Perbadanan Kemajuan Negeri Selangor | 0.09% | 0.45 |
| Yap Swee Hang | 0.09% | 0.45 |
| Leow Yoke Choy | 0.07% | 0.35 |
| Ng Kay Yip | 0.07% | 0.35 |
| Nora Ee Siong Chee | 0.06% | 0.3 |
| Wong Peng Fook | 0.06% | 0.3 |
| Foo Howe Kean | 0.05% | 0.25 |
| Lee Sing Gee | 0.05% | 0.25 |
| Goh Teck Cheng | 0.04% | 0.2 |
| Leng Jie Ying | 0.04% | 0.2 |
| Tey Hock Choon | 0.04% | 0.2 |
| Loo Chun Kheong | 0.04% | 0.2 |
| Tan Ai Choo | 0.04% | 0.2 |
| Yeoh Chyian Chyin | 0.03% | 0.15 |
| Ng Seow Yang | 0.03% | 0.15 |
| Low Hing Noi | 0.03% | 0.15 |
| Patricia Woon Lai Ching @ Lee Yah Seng | 0.03% | 0.15 |
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.