[SCIPACK] QoQ TTM 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
TTM Result
Revenue	340,269	344,505	340,619	344,822	327,307	310,300	303,899	7.83%
YoY %	-1.23%	1.14%	-1.22%	5.35%	5.48%	2.11%	-	-
Horiz. %	111.97%	113.36%	112.08%	113.47%	107.70%	102.11%	100.00%	-
PBT	30,307	31,048	32,635	36,043	35,762	36,374	36,336	-11.40%
YoY %	-2.39%	-4.86%	-9.46%	0.79%	-1.68%	0.10%	-	-
Horiz. %	83.41%	85.45%	89.81%	99.19%	98.42%	100.10%	100.00%	-
Tax	-6,988	-7,312	-7,864	-8,888	-8,808	-8,912	-9,553	-18.83%
YoY %	4.43%	7.02%	11.52%	-0.91%	1.17%	6.71%	-	-
Horiz. %	73.15%	76.54%	82.32%	93.04%	92.20%	93.29%	100.00%	-
NP	23,319	23,736	24,771	27,155	26,954	27,462	26,783	-8.82%
YoY %	-1.76%	-4.18%	-8.78%	0.75%	-1.85%	2.54%	-	-
Horiz. %	87.07%	88.62%	92.49%	101.39%	100.64%	102.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,319	23,736	24,771	27,155	26,954	27,462	26,775	-8.80%
YoY %	-1.76%	-4.18%	-8.78%	0.75%	-1.85%	2.57%	-	-
Horiz. %	87.09%	88.65%	92.52%	101.42%	100.67%	102.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.06%	23.55%	24.10%	24.66%	24.63%	24.50%	26.29%	-
YoY %	-2.08%	-2.28%	-2.27%	0.12%	0.53%	-6.81%	-	-
Horiz. %	87.71%	89.58%	91.67%	93.80%	93.69%	93.19%	100.00%	-
Total Cost	316,950	320,769	315,848	317,667	300,353	282,838	277,116	9.37%
YoY %	-1.19%	1.56%	-0.57%	5.76%	6.19%	2.06%	-	-
Horiz. %	114.37%	115.75%	113.98%	114.63%	108.39%	102.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	113,522	113,378	165,686	166,215	163,961	113,707	158,895	-20.09%
YoY %	0.13%	-31.57%	-0.32%	1.37%	44.20%	-28.44%	-	-
Horiz. %	71.44%	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	12,447	14,775	15,355	17,057	16,484	17,036	16,464	-17.02%
YoY %	-15.76%	-3.78%	-9.98%	3.48%	-3.24%	3.47%	-	-
Horiz. %	75.60%	89.74%	93.26%	103.60%	100.12%	103.47%	100.00%	-
Div Payout %	53.38%	62.25%	61.99%	62.82%	61.16%	62.04%	61.49%	-
YoY %	-14.25%	0.42%	-1.32%	2.71%	-1.42%	0.89%	-	-
Horiz. %	86.81%	101.24%	100.81%	102.16%	99.46%	100.89%	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	113,522	113,378	165,686	166,215	163,961	113,707	158,895	-20.09%
YoY %	0.13%	-31.57%	-0.32%	1.37%	44.20%	-28.44%	-	-
Horiz. %	71.44%	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	6.85%	6.89%	7.27%	7.88%	8.24%	8.85%	8.81%	-
YoY %	-0.58%	-5.23%	-7.74%	-4.37%	-6.89%	0.45%	-	-
Horiz. %	77.75%	78.21%	82.52%	89.44%	93.53%	100.45%	100.00%	-
ROE	20.54%	20.94%	14.95%	16.34%	16.44%	24.15%	16.85%	-
YoY %	-1.91%	40.07%	-8.51%	-0.61%	-31.93%	43.32%	-	-
Horiz. %	121.90%	124.27%	88.72%	96.97%	97.57%	143.32%	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	299.74	303.85	300.15	302.88	287.46	272.89	267.76	7.81%
YoY %	-1.35%	1.23%	-0.90%	5.36%	5.34%	1.92%	-	-
Horiz. %	111.94%	113.48%	112.10%	113.12%	107.36%	101.92%	100.00%	-
EPS	20.54	20.94	21.83	23.85	23.67	24.15	23.59	-8.82%
YoY %	-1.91%	-4.08%	-8.47%	0.76%	-1.99%	2.37%	-	-
Horiz. %	87.07%	88.77%	92.54%	101.10%	100.34%	102.37%	100.00%	-
DPS	10.96	13.00	13.50	15.00	14.50	15.00	14.50	-17.03%
YoY %	-15.69%	-3.70%	-10.00%	3.45%	-3.33%	3.45%	-	-
Horiz. %	75.59%	89.66%	93.10%	103.45%	100.00%	103.45%	100.00%	-
NAPS	1.00	1.00	1.46	1.46	1.44	1.00	1.40	-20.11%
YoY %	0.00%	-31.51%	0.00%	1.39%	44.00%	-28.57%	-	-
Horiz. %	71.43%	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	96.90	98.10	97.00	98.19	93.20	88.36	86.54	7.83%
YoY %	-1.22%	1.13%	-1.21%	5.35%	5.48%	2.10%	-	-
Horiz. %	111.97%	113.36%	112.09%	113.46%	107.70%	102.10%	100.00%	-
EPS	6.64	6.76	7.05	7.73	7.68	7.82	7.62	-8.77%
YoY %	-1.78%	-4.11%	-8.80%	0.65%	-1.79%	2.62%	-	-
Horiz. %	87.14%	88.71%	92.52%	101.44%	100.79%	102.62%	100.00%	-
DPS	3.54	4.21	4.37	4.86	4.69	4.85	4.69	-17.11%
YoY %	-15.91%	-3.66%	-10.08%	3.62%	-3.30%	3.41%	-	-
Horiz. %	75.48%	89.77%	93.18%	103.62%	100.00%	103.41%	100.00%	-
NAPS	0.3233	0.3229	0.4718	0.4733	0.4669	0.3238	0.4525	-20.09%
YoY %	0.12%	-31.56%	-0.32%	1.37%	44.19%	-28.44%	-	-
Horiz. %	71.45%	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	1.48	1.40	1.43	1.45	1.61	1.52	1.32	7.93%
YoY %	5.71%	-2.10%	-1.38%	-9.94%	5.92%	15.15%	-	-
Horiz. %	112.12%	106.06%	108.33%	109.85%	121.97%	115.15%	100.00%	-
P/EPS	21.66	20.35	19.70	18.45	19.56	17.18	15.01	27.72%
YoY %	6.44%	3.30%	6.78%	-5.67%	13.85%	14.46%	-	-
Horiz. %	144.30%	135.58%	131.25%	122.92%	130.31%	114.46%	100.00%	-
EY	4.62	4.91	5.08	5.42	5.11	5.82	6.66	-21.65%
YoY %	-5.91%	-3.35%	-6.27%	6.07%	-12.20%	-12.61%	-	-
Horiz. %	69.37%	73.72%	76.28%	81.38%	76.73%	87.39%	100.00%	-
DY	2.46	3.05	3.14	3.41	3.13	3.61	4.10	-28.88%
YoY %	-19.34%	-2.87%	-7.92%	8.95%	-13.30%	-11.95%	-	-
Horiz. %	60.00%	74.39%	76.59%	83.17%	76.34%	88.05%	100.00%	-
P/NAPS	4.45	4.26	2.95	3.01	3.22	4.15	2.53	45.76%
YoY %	4.46%	44.41%	-1.99%	-6.52%	-22.41%	64.03%	-	-
Horiz. %	175.89%	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	1.44	1.52	1.42	1.45	1.57	1.58	1.36	3.88%
YoY %	-5.26%	7.04%	-2.07%	-7.64%	-0.63%	16.18%	-	-
Horiz. %	105.88%	111.76%	104.41%	106.62%	115.44%	116.18%	100.00%	-
P/EPS	21.03	22.12	19.47	18.45	19.01	17.80	15.47	22.73%
YoY %	-4.93%	13.61%	5.53%	-2.95%	6.80%	15.06%	-	-
Horiz. %	135.94%	142.99%	125.86%	119.26%	122.88%	115.06%	100.00%	-
EY	4.75	4.52	5.14	5.42	5.26	5.62	6.46	-18.54%
YoY %	5.09%	-12.06%	-5.17%	3.04%	-6.41%	-13.00%	-	-
Horiz. %	73.53%	69.97%	79.57%	83.90%	81.42%	87.00%	100.00%	-
DY	2.54	2.81	3.18	3.41	3.22	3.49	3.97	-25.77%
YoY %	-9.61%	-11.64%	-6.74%	5.90%	-7.74%	-12.09%	-	-
Horiz. %	63.98%	70.78%	80.10%	85.89%	81.11%	87.91%	100.00%	-
P/NAPS	4.32	4.63	2.91	3.01	3.12	4.30	2.61	39.96%
YoY %	-6.70%	59.11%	-3.32%	-3.53%	-27.44%	64.75%	-	-
Horiz. %	165.52%	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