T-O (am): 0.000 (08:59:00)
Last updated: 15:23
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% |
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 % |
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 |
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 |
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 |
No transaction in the last 2 months.
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
No warrants listed
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 |