[SCIPACK] QoQ Quarter Result on 30-Jun-2014 [#2]

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Quarter Result
Revenue	86,157	84,047	83,090	86,975	90,393	80,161	87,293	-0.87%
YoY %	2.51%	1.15%	-4.47%	-3.78%	12.76%	-8.17%	-	-
Horiz. %	98.70%	96.28%	95.19%	99.64%	103.55%	91.83%	100.00%	-
PBT	8,149	7,132	6,674	8,352	8,890	8,719	10,082	-13.24%
YoY %	14.26%	6.86%	-20.09%	-6.05%	1.96%	-13.52%	-	-
Horiz. %	80.83%	70.74%	66.20%	82.84%	88.18%	86.48%	100.00%	-
Tax	-1,962	-1,232	-1,658	-2,136	-2,286	-1,784	-2,682	-18.82%
YoY %	-59.25%	25.69%	22.38%	6.56%	-28.14%	33.48%	-	-
Horiz. %	73.15%	45.94%	61.82%	79.64%	85.23%	66.52%	100.00%	-
NP	6,187	5,900	5,016	6,216	6,604	6,935	7,400	-11.26%
YoY %	4.86%	17.62%	-19.31%	-5.88%	-4.77%	-6.28%	-	-
Horiz. %	83.61%	79.73%	67.78%	84.00%	89.24%	93.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,187	5,900	5,016	6,216	6,604	6,935	7,400	-11.26%
YoY %	4.86%	17.62%	-19.31%	-5.88%	-4.77%	-6.28%	-	-
Horiz. %	83.61%	79.73%	67.78%	84.00%	89.24%	93.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.08%	17.27%	24.84%	25.57%	25.71%	20.46%	26.60%	-
YoY %	39.43%	-30.48%	-2.85%	-0.54%	25.66%	-23.08%	-	-
Horiz. %	90.53%	64.92%	93.38%	96.13%	96.65%	76.92%	100.00%	-
Total Cost	79,970	78,147	78,074	80,759	83,789	73,226	79,893	0.06%
YoY %	2.33%	0.09%	-3.32%	-3.62%	14.43%	-8.34%	-	-
Horiz. %	100.10%	97.81%	97.72%	101.08%	104.88%	91.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	171,419	113,378	165,686	166,215	163,961	113,707	158,895	5.19%
YoY %	51.19%	-31.57%	-0.32%	1.37%	44.20%	-28.44%	-	-
Horiz. %	107.88%	71.35%	104.27%	104.61%	103.19%	71.56%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Dividend
Div	3,973	3,968	2,837	3,984	3,985	4,548	4,539	-8.50%
YoY %	0.13%	39.87%	-28.79%	-0.03%	-12.38%	0.20%	-	-
Horiz. %	87.53%	87.42%	62.50%	87.77%	87.79%	100.20%	100.00%	-
Div Payout %	64.22%	67.26%	56.56%	64.10%	60.34%	65.58%	61.35%	-
YoY %	-4.52%	18.92%	-11.76%	6.23%	-7.99%	6.89%	-	-
Horiz. %	104.68%	109.63%	92.19%	104.48%	98.35%	106.89%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Equity
Net Worth	171,419	113,378	165,686	166,215	163,961	113,707	158,895	5.19%
YoY %	51.19%	-31.57%	-0.32%	1.37%	44.20%	-28.44%	-	-
Horiz. %	107.88%	71.35%	104.27%	104.61%	103.19%	71.56%	100.00%	-
NOSH	113,522	113,378	113,484	113,846	113,862	113,707	113,496	0.01%
YoY %	0.13%	-0.09%	-0.32%	-0.01%	0.14%	0.19%	-	-
Horiz. %	100.02%	99.90%	99.99%	100.31%	100.32%	100.19%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Ratio Analysis
NP Margin	7.18%	7.02%	6.04%	7.15%	7.31%	8.65%	8.48%	-
YoY %	2.28%	16.23%	-15.52%	-2.19%	-15.49%	2.00%	-	-
Horiz. %	84.67%	82.78%	71.23%	84.32%	86.20%	102.00%	100.00%	-
ROE	3.61%	5.20%	3.03%	3.74%	4.03%	6.10%	4.66%	-
YoY %	-30.58%	71.62%	-18.98%	-7.20%	-33.93%	30.90%	-	-
Horiz. %	77.47%	111.59%	65.02%	80.26%	86.48%	130.90%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Per Share
RPS	75.89	74.13	73.22	76.40	79.39	70.50	76.91	-0.88%
YoY %	2.37%	1.24%	-4.16%	-3.77%	12.61%	-8.33%	-	-
Horiz. %	98.67%	96.39%	95.20%	99.34%	103.22%	91.67%	100.00%	-
EPS	5.45	2.17	4.42	5.46	5.80	6.10	6.52	-11.27%
YoY %	151.15%	-50.90%	-19.05%	-5.86%	-4.92%	-6.44%	-	-
Horiz. %	83.59%	33.28%	67.79%	83.74%	88.96%	93.56%	100.00%	-
DPS	3.50	3.50	2.50	3.50	3.50	4.00	4.00	-8.52%
YoY %	0.00%	40.00%	-28.57%	0.00%	-12.50%	0.00%	-	-
Horiz. %	87.50%	87.50%	62.50%	87.50%	87.50%	100.00%	100.00%	-
NAPS	1.51	1.00	1.46	1.46	1.44	1.00	1.40	5.17%
YoY %	51.00%	-31.51%	0.00%	1.39%	44.00%	-28.57%	-	-
Horiz. %	107.86%	71.43%	104.29%	104.29%	102.86%	71.43%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 113,846
RPS	24.53	23.93	23.66	24.77	25.74	22.83	24.86	-0.88%
YoY %	2.51%	1.14%	-4.48%	-3.77%	12.75%	-8.17%	-	-
Horiz. %	98.67%	96.26%	95.17%	99.64%	103.54%	91.83%	100.00%	-
EPS	1.76	1.68	1.43	1.77	1.88	1.97	2.11	-11.39%
YoY %	4.76%	17.48%	-19.21%	-5.85%	-4.57%	-6.64%	-	-
Horiz. %	83.41%	79.62%	67.77%	83.89%	89.10%	93.36%	100.00%	-
DPS	1.13	1.13	0.81	1.13	1.13	1.30	1.29	-8.45%
YoY %	0.00%	39.51%	-28.32%	0.00%	-13.08%	0.78%	-	-
Horiz. %	87.60%	87.60%	62.79%	87.60%	87.60%	100.78%	100.00%	-
NAPS	0.4881	0.3229	0.4718	0.4733	0.4669	0.3238	0.4525	5.18%
YoY %	51.16%	-31.56%	-0.32%	1.37%	44.19%	-28.44%	-	-
Horiz. %	107.87%	71.36%	104.27%	104.60%	103.18%	71.56%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	-
Price	4.45	4.26	4.30	4.40	4.63	4.15	3.54	-
P/RPS	5.86	5.75	5.87	5.76	5.83	5.89	4.60	17.53%
YoY %	1.91%	-2.04%	1.91%	-1.20%	-1.02%	28.04%	-	-
Horiz. %	127.39%	125.00%	127.61%	125.22%	126.74%	128.04%	100.00%	-
P/EPS	81.65	81.86	97.29	80.59	79.83	68.04	54.29	31.30%
YoY %	-0.26%	-15.86%	20.72%	0.95%	17.33%	25.33%	-	-
Horiz. %	150.40%	150.78%	179.20%	148.44%	147.04%	125.33%	100.00%	-
EY	1.22	1.22	1.03	1.24	1.25	1.47	1.84	-23.98%
YoY %	0.00%	18.45%	-16.94%	-0.80%	-14.97%	-20.11%	-	-
Horiz. %	66.30%	66.30%	55.98%	67.39%	67.93%	79.89%	100.00%	-
DY	0.79	0.82	0.58	0.80	0.76	0.96	1.13	-21.24%
YoY %	-3.66%	41.38%	-27.50%	5.26%	-20.83%	-15.04%	-	-
Horiz. %	69.91%	72.57%	51.33%	70.80%	67.26%	84.96%	100.00%	-
P/NAPS	2.95	4.26	2.95	3.01	3.22	4.15	2.53	10.79%
YoY %	-30.75%	44.41%	-1.99%	-6.52%	-22.41%	64.03%	-	-
Horiz. %	116.60%	168.38%	116.60%	118.97%	127.27%	164.03%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	07/05/15	11/02/15	21/10/14	23/07/14	12/05/14	11/03/14	06/11/13	-
Price	4.32	4.63	4.25	4.40	4.50	4.30	3.65	-
P/RPS	5.69	6.25	5.80	5.76	5.67	6.10	4.75	12.80%
YoY %	-8.96%	7.76%	0.69%	1.59%	-7.05%	28.42%	-	-
Horiz. %	119.79%	131.58%	122.11%	121.26%	119.37%	128.42%	100.00%	-
P/EPS	79.27	88.97	96.15	80.59	77.59	70.50	55.98	26.12%
YoY %	-10.90%	-7.47%	19.31%	3.87%	10.06%	25.94%	-	-
Horiz. %	141.60%	158.93%	171.76%	143.96%	138.60%	125.94%	100.00%	-
EY	1.26	1.12	1.04	1.24	1.29	1.42	1.79	-20.88%
YoY %	12.50%	7.69%	-16.13%	-3.88%	-9.15%	-20.67%	-	-
Horiz. %	70.39%	62.57%	58.10%	69.27%	72.07%	79.33%	100.00%	-
DY	0.81	0.76	0.59	0.80	0.78	0.93	1.10	-18.47%
YoY %	6.58%	28.81%	-26.25%	2.56%	-16.13%	-15.45%	-	-
Horiz. %	73.64%	69.09%	53.64%	72.73%	70.91%	84.55%	100.00%	-
P/NAPS	2.86	4.63	2.91	3.01	3.12	4.30	2.61	6.29%
YoY %	-38.23%	59.11%	-3.32%	-3.53%	-27.44%	64.75%	-	-
Horiz. %	109.58%	177.39%	111.49%	115.33%	119.54%	164.75%	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