[SCIPACK] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Annualized Quarter Result
Revenue	347,277	354,736	361,572	310,300	306,852	285,692	293,544	11.84%
YoY %	-2.10%	-1.89%	16.52%	1.12%	7.41%	-2.67%	-	-
Horiz. %	118.30%	120.85%	123.17%	105.71%	104.53%	97.33%	100.00%	-
PBT	31,888	34,484	35,560	36,374	36,873	35,146	38,008	-11.03%
YoY %	-7.53%	-3.03%	-2.24%	-1.35%	4.91%	-7.53%	-	-
Horiz. %	83.90%	90.73%	93.56%	95.70%	97.01%	92.47%	100.00%	-
Tax	-8,106	-8,844	-9,144	-8,912	-9,504	-8,892	-9,560	-10.40%
YoY %	8.34%	3.28%	-2.60%	6.23%	-6.88%	6.99%	-	-
Horiz. %	84.79%	92.51%	95.65%	93.22%	99.41%	93.01%	100.00%	-
NP	23,781	25,640	26,416	27,462	27,369	26,254	28,448	-11.25%
YoY %	-7.25%	-2.94%	-3.81%	0.34%	4.25%	-7.71%	-	-
Horiz. %	83.59%	90.13%	92.86%	96.53%	96.21%	92.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,781	25,640	26,416	27,462	27,369	26,254	28,448	-11.25%
YoY %	-7.25%	-2.94%	-3.81%	0.34%	4.25%	-7.71%	-	-
Horiz. %	83.59%	90.13%	92.86%	96.53%	96.21%	92.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.42%	25.65%	25.71%	24.50%	25.77%	25.30%	25.15%	-
YoY %	-0.90%	-0.23%	4.94%	-4.93%	1.86%	0.60%	-	-
Horiz. %	101.07%	101.99%	102.23%	97.42%	102.47%	100.60%	100.00%	-
Total Cost	323,496	329,096	335,156	282,838	279,482	259,438	265,096	14.18%
YoY %	-1.70%	-1.81%	18.50%	1.20%	7.73%	-2.13%	-	-
Horiz. %	122.03%	124.14%	126.43%	106.69%	105.43%	97.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	166,074	166,227	163,961	161,283	158,948	154,435	154,263	5.03%
YoY %	-0.09%	1.38%	1.66%	1.47%	2.92%	0.11%	-	-
Horiz. %	107.66%	107.76%	106.29%	104.55%	103.04%	100.11%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	14,408	15,939	15,940	17,036	16,651	15,897	18,148	-14.24%
YoY %	-9.61%	-0.01%	-6.43%	2.31%	4.74%	-12.40%	-	-
Horiz. %	79.39%	87.83%	87.83%	93.87%	91.75%	87.60%	100.00%	-
Div Payout %	60.59%	62.17%	60.34%	62.04%	60.84%	60.55%	63.80%	-
YoY %	-2.54%	3.03%	-2.74%	1.97%	0.48%	-5.09%	-	-
Horiz. %	94.97%	97.45%	94.58%	97.24%	95.36%	94.91%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	166,074	166,227	163,961	161,283	158,948	154,435	154,263	5.03%
YoY %	-0.09%	1.38%	1.66%	1.47%	2.92%	0.11%	-	-
Horiz. %	107.66%	107.76%	106.29%	104.55%	103.04%	100.11%	100.00%	-
NOSH	113,749	113,854	113,862	113,579	113,534	113,555	113,429	0.18%
YoY %	-0.09%	-0.01%	0.25%	0.04%	-0.02%	0.11%	-	-
Horiz. %	100.28%	100.37%	100.38%	100.13%	100.09%	100.11%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	6.85%	7.23%	7.31%	8.85%	8.92%	9.19%	9.69%	-
YoY %	-5.26%	-1.09%	-17.40%	-0.78%	-2.94%	-5.16%	-	-
Horiz. %	70.69%	74.61%	75.44%	91.33%	92.05%	94.84%	100.00%	-
ROE	14.32%	15.42%	16.11%	17.03%	17.22%	17.00%	18.44%	-
YoY %	-7.13%	-4.28%	-5.40%	-1.10%	1.29%	-7.81%	-	-
Horiz. %	77.66%	83.62%	87.36%	92.35%	93.38%	92.19%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	305.30	311.57	317.55	273.20	270.27	251.59	258.79	11.63%
YoY %	-2.01%	-1.88%	16.23%	1.08%	7.42%	-2.78%	-	-
Horiz. %	117.97%	120.39%	122.71%	105.57%	104.44%	97.22%	100.00%	-
EPS	20.91	22.52	23.20	24.18	24.11	23.12	25.08	-11.40%
YoY %	-7.15%	-2.93%	-4.05%	0.29%	4.28%	-7.81%	-	-
Horiz. %	83.37%	89.79%	92.50%	96.41%	96.13%	92.19%	100.00%	-
DPS	12.67	14.00	14.00	15.00	14.67	14.00	16.00	-14.39%
YoY %	-9.50%	0.00%	-6.67%	2.25%	4.79%	-12.50%	-	-
Horiz. %	79.19%	87.50%	87.50%	93.75%	91.69%	87.50%	100.00%	-
NAPS	1.46	1.46	1.44	1.42	1.40	1.36	1.36	4.83%
YoY %	0.00%	1.39%	1.41%	1.43%	2.94%	0.00%	-	-
Horiz. %	107.35%	107.35%	105.88%	104.41%	102.94%	100.00%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 113,707
RPS	98.89	101.02	102.96	88.36	87.38	81.35	83.59	11.84%
YoY %	-2.11%	-1.88%	16.52%	1.12%	7.41%	-2.68%	-	-
Horiz. %	118.30%	120.85%	123.17%	105.71%	104.53%	97.32%	100.00%	-
EPS	6.77	7.30	7.52	7.82	7.79	7.48	8.10	-11.26%
YoY %	-7.26%	-2.93%	-3.84%	0.39%	4.14%	-7.65%	-	-
Horiz. %	83.58%	90.12%	92.84%	96.54%	96.17%	92.35%	100.00%	-
DPS	4.10	4.54	4.54	4.85	4.74	4.53	5.17	-14.31%
YoY %	-9.69%	0.00%	-6.39%	2.32%	4.64%	-12.38%	-	-
Horiz. %	79.30%	87.81%	87.81%	93.81%	91.68%	87.62%	100.00%	-
NAPS	0.4729	0.4734	0.4669	0.4593	0.4526	0.4398	0.4393	5.03%
YoY %	-0.11%	1.39%	1.65%	1.48%	2.91%	0.11%	-	-
Horiz. %	107.65%	107.76%	106.28%	104.55%	103.03%	100.11%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	4.30	4.40	4.63	4.15	3.54	3.57	2.81	-
P/RPS	1.41	1.41	1.46	1.52	1.31	1.42	1.09	18.70%
YoY %	0.00%	-3.42%	-3.95%	16.03%	-7.75%	30.28%	-	-
Horiz. %	129.36%	129.36%	133.94%	139.45%	120.18%	130.28%	100.00%	-
P/EPS	20.57	19.54	19.96	17.16	14.68	15.44	11.20	49.91%
YoY %	5.27%	-2.10%	16.32%	16.89%	-4.92%	37.86%	-	-
Horiz. %	183.66%	174.46%	178.21%	153.21%	131.07%	137.86%	100.00%	-
EY	4.86	5.12	5.01	5.83	6.81	6.48	8.93	-33.31%
YoY %	-5.08%	2.20%	-14.07%	-14.39%	5.09%	-27.44%	-	-
Horiz. %	54.42%	57.33%	56.10%	65.29%	76.26%	72.56%	100.00%	-
DY	2.95	3.18	3.02	3.61	4.14	3.92	5.69	-35.43%
YoY %	-7.23%	5.30%	-16.34%	-12.80%	5.61%	-31.11%	-	-
Horiz. %	51.85%	55.89%	53.08%	63.44%	72.76%	68.89%	100.00%	-
P/NAPS	2.95	3.01	3.22	2.92	2.53	2.63	2.07	26.61%
YoY %	-1.99%	-6.52%	10.27%	15.42%	-3.80%	27.05%	-	-
Horiz. %	142.51%	145.41%	155.56%	141.06%	122.22%	127.05%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	21/10/14	23/07/14	12/05/14	11/03/14	06/11/13	22/08/13	25/04/13	-
Price	4.25	4.40	4.50	4.30	3.65	3.45	3.10	-
P/RPS	1.39	1.41	1.42	1.57	1.35	1.37	1.20	10.28%
YoY %	-1.42%	-0.70%	-9.55%	16.30%	-1.46%	14.17%	-	-
Horiz. %	115.83%	117.50%	118.33%	130.83%	112.50%	114.17%	100.00%	-
P/EPS	20.33	19.54	19.40	17.78	15.14	14.92	12.36	39.29%
YoY %	4.04%	0.72%	9.11%	17.44%	1.47%	20.71%	-	-
Horiz. %	164.48%	158.09%	156.96%	143.85%	122.49%	120.71%	100.00%	-
EY	4.92	5.12	5.16	5.62	6.60	6.70	8.09	-28.19%
YoY %	-3.91%	-0.78%	-8.19%	-14.85%	-1.49%	-17.18%	-	-
Horiz. %	60.82%	63.29%	63.78%	69.47%	81.58%	82.82%	100.00%	-
DY	2.98	3.18	3.11	3.49	4.02	4.06	5.16	-30.62%
YoY %	-6.29%	2.25%	-10.89%	-13.18%	-0.99%	-21.32%	-	-
Horiz. %	57.75%	61.63%	60.27%	67.64%	77.91%	78.68%	100.00%	-
P/NAPS	2.91	3.01	3.12	3.03	2.61	2.54	2.28	17.64%
YoY %	-3.32%	-3.53%	2.97%	16.09%	2.76%	11.40%	-	-
Horiz. %	127.63%	132.02%	136.84%	132.89%	114.47%	111.40%	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