[SCIPACK] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Cumulative Result
Revenue	177,368	90,393	310,300	230,139	142,846	73,386	278,752	-26.08%
YoY %	96.22%	-70.87%	34.83%	61.11%	94.65%	-73.67%	-	-
Horiz. %	63.63%	32.43%	111.32%	82.56%	51.24%	26.33%	100.00%	-
PBT	17,242	8,890	36,374	27,655	17,573	9,502	33,921	-36.38%
YoY %	93.95%	-75.56%	31.53%	57.37%	84.94%	-71.99%	-	-
Horiz. %	50.83%	26.21%	107.23%	81.53%	51.81%	28.01%	100.00%	-
Tax	-4,422	-2,286	-8,912	-7,128	-4,446	-2,390	-8,901	-37.35%
YoY %	-93.44%	74.35%	-25.03%	-60.32%	-86.03%	73.15%	-	-
Horiz. %	49.68%	25.68%	100.12%	80.08%	49.95%	26.85%	100.00%	-
NP	12,820	6,604	27,462	20,527	13,127	7,112	25,020	-36.04%
YoY %	94.12%	-75.95%	33.78%	56.37%	84.58%	-71.57%	-	-
Horiz. %	51.24%	26.39%	109.76%	82.04%	52.47%	28.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,820	6,604	27,462	20,527	13,127	7,112	24,641	-35.38%
YoY %	94.12%	-75.95%	33.78%	56.37%	84.58%	-71.14%	-	-
Horiz. %	52.03%	26.80%	111.45%	83.30%	53.27%	28.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.65%	25.71%	24.50%	25.77%	25.30%	25.15%	26.24%	-
YoY %	-0.23%	4.94%	-4.93%	1.86%	0.60%	-4.15%	-	-
Horiz. %	97.75%	97.98%	93.37%	98.21%	96.42%	95.85%	100.00%	-
Total Cost	164,548	83,789	282,838	209,612	129,719	66,274	253,732	-25.13%
YoY %	96.38%	-70.38%	34.93%	61.59%	95.73%	-73.88%	-	-
Horiz. %	64.85%	33.02%	111.47%	82.61%	51.12%	26.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	166,227	163,961	161,283	158,948	154,435	154,263	150,747	6.75%
YoY %	1.38%	1.66%	1.47%	2.92%	0.11%	2.33%	-	-
Horiz. %	110.27%	108.77%	106.99%	105.44%	102.45%	102.33%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	7,969	3,985	17,036	12,488	7,948	4,537	18,701	-43.46%
YoY %	99.97%	-76.61%	36.42%	57.12%	75.18%	-75.74%	-	-
Horiz. %	42.61%	21.31%	91.10%	66.78%	42.50%	24.26%	100.00%	-
Div Payout %	62.17%	60.34%	62.04%	60.84%	60.55%	63.80%	75.90%	-
YoY %	3.03%	-2.74%	1.97%	0.48%	-5.09%	-15.94%	-	-
Horiz. %	81.91%	79.50%	81.74%	80.16%	79.78%	84.06%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	166,227	163,961	161,283	158,948	154,435	154,263	150,747	6.75%
YoY %	1.38%	1.66%	1.47%	2.92%	0.11%	2.33%	-	-
Horiz. %	110.27%	108.77%	106.99%	105.44%	102.45%	102.33%	100.00%	-
NOSH	113,854	113,862	113,579	113,534	113,555	113,429	113,344	0.30%
YoY %	-0.01%	0.25%	0.04%	-0.02%	0.11%	0.07%	-	-
Horiz. %	100.45%	100.46%	100.21%	100.17%	100.19%	100.07%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	7.23%	7.31%	8.85%	8.92%	9.19%	9.69%	8.98%	-
YoY %	-1.09%	-17.40%	-0.78%	-2.94%	-5.16%	7.91%	-	-
Horiz. %	80.51%	81.40%	98.55%	99.33%	102.34%	107.91%	100.00%	-
ROE	7.71%	4.03%	17.03%	12.91%	8.50%	4.61%	16.35%	-
YoY %	91.32%	-76.34%	31.91%	51.88%	84.38%	-71.80%	-	-
Horiz. %	47.16%	24.65%	104.16%	78.96%	51.99%	28.20%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	155.79	79.39	273.20	202.70	125.79	64.70	245.93	-26.30%
YoY %	96.23%	-70.94%	34.78%	61.14%	94.42%	-73.69%	-	-
Horiz. %	63.35%	32.28%	111.09%	82.42%	51.15%	26.31%	100.00%	-
EPS	11.26	5.80	24.18	18.08	11.56	6.27	21.74	-35.58%
YoY %	94.14%	-76.01%	33.74%	56.40%	84.37%	-71.16%	-	-
Horiz. %	51.79%	26.68%	111.22%	83.16%	53.17%	28.84%	100.00%	-
DPS	7.00	3.50	15.00	11.00	7.00	4.00	16.50	-43.62%
YoY %	100.00%	-76.67%	36.36%	57.14%	75.00%	-75.76%	-	-
Horiz. %	42.42%	21.21%	90.91%	66.67%	42.42%	24.24%	100.00%	-
NAPS	1.46	1.44	1.42	1.40	1.36	1.36	1.33	6.43%
YoY %	1.39%	1.41%	1.43%	2.94%	0.00%	2.26%	-	-
Horiz. %	109.77%	108.27%	106.77%	105.26%	102.26%	102.26%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 113,496
RPS	50.51	25.74	88.36	65.53	40.68	20.90	79.38	-26.08%
YoY %	96.23%	-70.87%	34.84%	61.09%	94.64%	-73.67%	-	-
Horiz. %	63.63%	32.43%	111.31%	82.55%	51.25%	26.33%	100.00%	-
EPS	3.65	1.88	7.82	5.85	3.74	2.03	7.02	-35.41%
YoY %	94.15%	-75.96%	33.68%	56.42%	84.24%	-71.08%	-	-
Horiz. %	51.99%	26.78%	111.40%	83.33%	53.28%	28.92%	100.00%	-
DPS	2.27	1.13	4.85	3.56	2.26	1.29	5.33	-43.48%
YoY %	100.88%	-76.70%	36.24%	57.52%	75.19%	-75.80%	-	-
Horiz. %	42.59%	21.20%	90.99%	66.79%	42.40%	24.20%	100.00%	-
NAPS	0.4734	0.4669	0.4593	0.4526	0.4398	0.4393	0.4293	6.75%
YoY %	1.39%	1.65%	1.48%	2.91%	0.11%	2.33%	-	-
Horiz. %	110.27%	108.76%	106.99%	105.43%	102.45%	102.33%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	4.40	4.63	4.15	3.54	3.57	2.81	2.55	-
P/RPS	2.82	5.83	1.52	1.75	2.84	4.34	1.04	94.80%
YoY %	-51.63%	283.55%	-13.14%	-38.38%	-34.56%	317.31%	-	-
Horiz. %	271.15%	560.58%	146.15%	168.27%	273.08%	417.31%	100.00%	-
P/EPS	39.08	79.83	17.16	19.58	30.88	44.82	11.73	123.56%
YoY %	-51.05%	365.21%	-12.36%	-36.59%	-31.10%	282.10%	-	-
Horiz. %	333.16%	680.56%	146.29%	166.92%	263.26%	382.10%	100.00%	-
EY	2.56	1.25	5.83	5.11	3.24	2.23	8.53	-55.27%
YoY %	104.80%	-78.56%	14.09%	57.72%	45.29%	-73.86%	-	-
Horiz. %	30.01%	14.65%	68.35%	59.91%	37.98%	26.14%	100.00%	-
DY	1.59	0.76	3.61	3.11	1.96	1.42	6.47	-60.86%
YoY %	109.21%	-78.95%	16.08%	58.67%	38.03%	-78.05%	-	-
Horiz. %	24.57%	11.75%	55.80%	48.07%	30.29%	21.95%	100.00%	-
P/NAPS	3.01	3.22	2.92	2.53	2.63	2.07	1.92	35.06%
YoY %	-6.52%	10.27%	15.42%	-3.80%	27.05%	7.81%	-	-
Horiz. %	156.77%	167.71%	152.08%	131.77%	136.98%	107.81%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	23/07/14	12/05/14	11/03/14	06/11/13	22/08/13	25/04/13	21/02/13	-
Price	4.40	4.50	4.30	3.65	3.45	3.10	2.52	-
P/RPS	2.82	5.67	1.57	1.80	2.74	4.79	1.02	97.35%
YoY %	-50.26%	261.15%	-12.78%	-34.31%	-42.80%	369.61%	-	-
Horiz. %	276.47%	555.88%	153.92%	176.47%	268.63%	469.61%	100.00%	-
P/EPS	39.08	77.59	17.78	20.19	29.84	49.44	11.59	125.36%
YoY %	-49.63%	336.39%	-11.94%	-32.34%	-39.64%	326.57%	-	-
Horiz. %	337.19%	669.46%	153.41%	174.20%	257.46%	426.57%	100.00%	-
EY	2.56	1.29	5.62	4.95	3.35	2.02	8.63	-55.62%
YoY %	98.45%	-77.05%	13.54%	47.76%	65.84%	-76.59%	-	-
Horiz. %	29.66%	14.95%	65.12%	57.36%	38.82%	23.41%	100.00%	-
DY	1.59	0.78	3.49	3.01	2.03	1.29	6.55	-61.18%
YoY %	103.85%	-77.65%	15.95%	48.28%	57.36%	-80.31%	-	-
Horiz. %	24.27%	11.91%	53.28%	45.95%	30.99%	19.69%	100.00%	-
P/NAPS	3.01	3.12	3.03	2.61	2.54	2.28	1.89	36.49%
YoY %	-3.53%	2.97%	16.09%	2.76%	11.40%	20.63%	-	-
Horiz. %	159.26%	165.08%	160.32%	138.10%	134.39%	120.63%	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