[SCIPACK] QoQ Quarter Result on 31-Mar-2015 [#1]

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Quarter Result
Revenue	83,113	86,010	89,673	86,157	84,047	83,090	86,975	-2.97%
YoY %	-3.37%	-4.08%	4.08%	2.51%	1.15%	-4.47%	-	-
Horiz. %	95.56%	98.89%	103.10%	99.06%	96.63%	95.53%	100.00%	-
PBT	8,900	9,136	9,543	8,149	7,132	6,674	8,352	4.31%
YoY %	-2.58%	-4.26%	17.11%	14.26%	6.86%	-20.09%	-	-
Horiz. %	106.56%	109.39%	114.26%	97.57%	85.39%	79.91%	100.00%	-
Tax	-2,312	-2,379	-2,354	-1,962	-1,232	-1,658	-2,136	5.40%
YoY %	2.82%	-1.06%	-19.98%	-59.25%	25.69%	22.38%	-	-
Horiz. %	108.24%	111.38%	110.21%	91.85%	57.68%	77.62%	100.00%	-
NP	6,588	6,757	7,189	6,187	5,900	5,016	6,216	3.93%
YoY %	-2.50%	-6.01%	16.20%	4.86%	17.62%	-19.31%	-	-
Horiz. %	105.98%	108.70%	115.65%	99.53%	94.92%	80.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,588	6,757	7,189	6,187	5,900	5,016	6,216	3.93%
YoY %	-2.50%	-6.01%	16.20%	4.86%	17.62%	-19.31%	-	-
Horiz. %	105.98%	108.70%	115.65%	99.53%	94.92%	80.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.98%	26.04%	24.67%	24.08%	17.27%	24.84%	25.57%	-
YoY %	-0.23%	5.55%	2.45%	39.43%	-30.48%	-2.85%	-	-
Horiz. %	101.60%	101.84%	96.48%	94.17%	67.54%	97.15%	100.00%	-
Total Cost	76,525	79,253	82,484	79,970	78,147	78,074	80,759	-3.51%
YoY %	-3.44%	-3.92%	3.14%	2.33%	0.09%	-3.32%	-	-
Horiz. %	94.76%	98.14%	102.14%	99.02%	96.77%	96.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	434,643	176,861	174,898	171,419	113,378	165,686	166,215	89.47%
YoY %	145.75%	1.12%	2.03%	51.19%	-31.57%	-0.32%	-	-
Horiz. %	261.49%	106.40%	105.22%	103.13%	68.21%	99.68%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	3,553	3,968	4,542	3,973	3,968	2,837	3,984	-7.32%
YoY %	-10.46%	-12.64%	14.32%	0.13%	39.87%	-28.79%	-	-
Horiz. %	89.18%	99.60%	114.01%	99.72%	99.60%	71.21%	100.00%	-
Div Payout %	53.94%	58.72%	63.19%	64.22%	67.26%	56.56%	64.10%	-
YoY %	-8.14%	-7.07%	-1.60%	-4.52%	18.92%	-11.76%	-	-
Horiz. %	84.15%	91.61%	98.58%	100.19%	104.93%	88.24%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	434,643	176,861	174,898	171,419	113,378	165,686	166,215	89.47%
YoY %	145.75%	1.12%	2.03%	51.19%	-31.57%	-0.32%	-	-
Horiz. %	261.49%	106.40%	105.22%	103.13%	68.21%	99.68%	100.00%	-
NOSH	273,360	113,372	113,570	113,522	113,378	113,484	113,846	79.02%
YoY %	141.12%	-0.17%	0.04%	0.13%	-0.09%	-0.32%	-	-
Horiz. %	240.11%	99.58%	99.76%	99.72%	99.59%	99.68%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	7.93%	7.86%	8.02%	7.18%	7.02%	6.04%	7.15%	-
YoY %	0.89%	-2.00%	11.70%	2.28%	16.23%	-15.52%	-	-
Horiz. %	110.91%	109.93%	112.17%	100.42%	98.18%	84.48%	100.00%	-
ROE	1.52%	3.82%	4.11%	3.61%	5.20%	3.03%	3.74%	-
YoY %	-60.21%	-7.06%	13.85%	-30.58%	71.62%	-18.98%	-	-
Horiz. %	40.64%	102.14%	109.89%	96.52%	139.04%	81.02%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	30.40	75.86	78.96	75.89	74.13	73.22	76.40	-45.81%
YoY %	-59.93%	-3.93%	4.05%	2.37%	1.24%	-4.16%	-	-
Horiz. %	39.79%	99.29%	103.35%	99.33%	97.03%	95.84%	100.00%	-
EPS	2.41	5.96	6.33	5.45	2.17	4.42	5.46	-41.94%
YoY %	-59.56%	-5.85%	16.15%	151.15%	-50.90%	-19.05%	-	-
Horiz. %	44.14%	109.16%	115.93%	99.82%	39.74%	80.95%	100.00%	-
DPS	1.30	3.50	4.00	3.50	3.50	2.50	3.50	-48.23%
YoY %	-62.86%	-12.50%	14.29%	0.00%	40.00%	-28.57%	-	-
Horiz. %	37.14%	100.00%	114.29%	100.00%	100.00%	71.43%	100.00%	-
NAPS	1.59	1.56	1.54	1.51	1.00	1.46	1.46	5.83%
YoY %	1.92%	1.30%	1.99%	51.00%	-31.51%	0.00%	-	-
Horiz. %	108.90%	106.85%	105.48%	103.42%	68.49%	100.00%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 113,522
RPS	23.67	24.49	25.54	24.53	23.93	23.66	24.77	-2.97%
YoY %	-3.35%	-4.11%	4.12%	2.51%	1.14%	-4.48%	-	-
Horiz. %	95.56%	98.87%	103.11%	99.03%	96.61%	95.52%	100.00%	-
EPS	1.88	1.92	2.05	1.76	1.68	1.43	1.77	4.08%
YoY %	-2.08%	-6.34%	16.48%	4.76%	17.48%	-19.21%	-	-
Horiz. %	106.21%	108.47%	115.82%	99.44%	94.92%	80.79%	100.00%	-
DPS	1.01	1.13	1.29	1.13	1.13	0.81	1.13	-7.19%
YoY %	-10.62%	-12.40%	14.16%	0.00%	39.51%	-28.32%	-	-
Horiz. %	89.38%	100.00%	114.16%	100.00%	100.00%	71.68%	100.00%	-
NAPS	1.2377	0.5036	0.498	0.4881	0.3229	0.4718	0.4733	89.47%
YoY %	145.77%	1.12%	2.03%	51.16%	-31.56%	-0.32%	-	-
Horiz. %	261.50%	106.40%	105.22%	103.13%	68.22%	99.68%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	5.49	4.40	4.30	4.45	4.26	4.30	4.40	-
P/RPS	18.06	5.80	5.45	5.86	5.75	5.87	5.76	113.77%
YoY %	211.38%	6.42%	-7.00%	1.91%	-2.04%	1.91%	-	-
Horiz. %	313.54%	100.69%	94.62%	101.74%	99.83%	101.91%	100.00%	-
P/EPS	227.80	73.83	67.93	81.65	81.86	97.29	80.59	99.53%
YoY %	208.55%	8.69%	-16.80%	-0.26%	-15.86%	20.72%	-	-
Horiz. %	282.67%	91.61%	84.29%	101.32%	101.58%	120.72%	100.00%	-
EY	0.44	1.35	1.47	1.22	1.22	1.03	1.24	-49.78%
YoY %	-67.41%	-8.16%	20.49%	0.00%	18.45%	-16.94%	-	-
Horiz. %	35.48%	108.87%	118.55%	98.39%	98.39%	83.06%	100.00%	-
DY	0.24	0.80	0.93	0.79	0.82	0.58	0.80	-55.08%
YoY %	-70.00%	-13.98%	17.72%	-3.66%	41.38%	-27.50%	-	-
Horiz. %	30.00%	100.00%	116.25%	98.75%	102.50%	72.50%	100.00%	-
P/NAPS	3.45	2.82	2.79	2.95	4.26	2.95	3.01	9.49%
YoY %	22.34%	1.08%	-5.42%	-30.75%	44.41%	-1.99%	-	-
Horiz. %	114.62%	93.69%	92.69%	98.01%	141.53%	98.01%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	22/02/16	17/11/15	12/08/15	07/05/15	11/02/15	21/10/14	23/07/14	-
Price	2.22	5.24	4.24	4.32	4.63	4.25	4.40	-
P/RPS	7.30	6.91	5.37	5.69	6.25	5.80	5.76	17.06%
YoY %	5.64%	28.68%	-5.62%	-8.96%	7.76%	0.69%	-	-
Horiz. %	126.74%	119.97%	93.23%	98.78%	108.51%	100.69%	100.00%	-
P/EPS	92.12	87.92	66.98	79.27	88.97	96.15	80.59	9.29%
YoY %	4.78%	31.26%	-15.50%	-10.90%	-7.47%	19.31%	-	-
Horiz. %	114.31%	109.10%	83.11%	98.36%	110.40%	119.31%	100.00%	-
EY	1.09	1.14	1.49	1.26	1.12	1.04	1.24	-8.21%
YoY %	-4.39%	-23.49%	18.25%	12.50%	7.69%	-16.13%	-	-
Horiz. %	87.90%	91.94%	120.16%	101.61%	90.32%	83.87%	100.00%	-
DY	0.59	0.67	0.94	0.81	0.76	0.59	0.80	-18.32%
YoY %	-11.94%	-28.72%	16.05%	6.58%	28.81%	-26.25%	-	-
Horiz. %	73.75%	83.75%	117.50%	101.25%	95.00%	73.75%	100.00%	-
P/NAPS	1.40	3.36	2.75	2.86	4.63	2.91	3.01	-39.88%
YoY %	-58.33%	22.18%	-3.85%	-38.23%	59.11%	-3.32%	-	-
Horiz. %	46.51%	111.63%	91.36%	95.02%	153.82%	96.68%	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