[SCIPACK] QoQ TTM 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
TTM Result
Revenue	340,619	344,822	327,307	310,300	303,899	282,263	283,379	13.03%
YoY %	-1.22%	5.35%	5.48%	2.11%	7.67%	-0.39%	-	-
Horiz. %	120.20%	121.68%	115.50%	109.50%	107.24%	99.61%	100.00%	-
PBT	32,635	36,043	35,762	36,374	36,336	35,507	36,229	-6.72%
YoY %	-9.46%	0.79%	-1.68%	0.10%	2.33%	-1.99%	-	-
Horiz. %	90.08%	99.49%	98.71%	100.40%	100.30%	98.01%	100.00%	-
Tax	-7,864	-8,888	-8,808	-8,912	-9,553	-9,184	-9,382	-11.09%
YoY %	11.52%	-0.91%	1.17%	6.71%	-4.02%	2.11%	-	-
Horiz. %	83.82%	94.73%	93.88%	94.99%	101.82%	97.89%	100.00%	-
NP	24,771	27,155	26,954	27,462	26,783	26,323	26,847	-5.21%
YoY %	-8.78%	0.75%	-1.85%	2.54%	1.75%	-1.95%	-	-
Horiz. %	92.27%	101.15%	100.40%	102.29%	99.76%	98.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,771	27,155	26,954	27,462	26,775	26,278	26,650	-4.75%
YoY %	-8.78%	0.75%	-1.85%	2.57%	1.89%	-1.40%	-	-
Horiz. %	92.95%	101.89%	101.14%	103.05%	100.47%	98.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.10%	24.66%	24.63%	24.50%	26.29%	25.87%	25.90%	-
YoY %	-2.27%	0.12%	0.53%	-6.81%	1.62%	-0.12%	-	-
Horiz. %	93.05%	95.21%	95.10%	94.59%	101.51%	99.88%	100.00%	-
Total Cost	315,848	317,667	300,353	282,838	277,116	255,940	256,532	14.86%
YoY %	-0.57%	5.76%	6.19%	2.06%	8.27%	-0.23%	-	-
Horiz. %	123.12%	123.83%	117.08%	110.25%	108.02%	99.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	165,686	166,215	163,961	113,707	158,895	154,638	154,263	4.87%
YoY %	-0.32%	1.37%	44.20%	-28.44%	2.75%	0.24%	-	-
Horiz. %	107.40%	107.75%	106.29%	73.71%	103.00%	100.24%	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	15,355	17,057	16,484	17,036	16,464	15,911	17,024	-6.64%
YoY %	-9.98%	3.48%	-3.24%	3.47%	3.48%	-6.54%	-	-
Horiz. %	90.20%	100.19%	96.83%	100.07%	96.71%	93.46%	100.00%	-
Div Payout %	61.99%	62.82%	61.16%	62.04%	61.49%	60.55%	63.88%	-
YoY %	-1.32%	2.71%	-1.42%	0.89%	1.55%	-5.21%	-	-
Horiz. %	97.04%	98.34%	95.74%	97.12%	96.26%	94.79%	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	165,686	166,215	163,961	113,707	158,895	154,638	154,263	4.87%
YoY %	-0.32%	1.37%	44.20%	-28.44%	2.75%	0.24%	-	-
Horiz. %	107.40%	107.75%	106.29%	73.71%	103.00%	100.24%	100.00%	-
NOSH	113,484	113,846	113,862	113,707	113,496	113,705	113,429	0.03%
YoY %	-0.32%	-0.01%	0.14%	0.19%	-0.18%	0.24%	-	-
Horiz. %	100.05%	100.37%	100.38%	100.25%	100.06%	100.24%	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	7.27%	7.88%	8.24%	8.85%	8.81%	9.33%	9.47%	-
YoY %	-7.74%	-4.37%	-6.89%	0.45%	-5.57%	-1.48%	-	-
Horiz. %	76.77%	83.21%	87.01%	93.45%	93.03%	98.52%	100.00%	-
ROE	14.95%	16.34%	16.44%	24.15%	16.85%	16.99%	17.28%	-
YoY %	-8.51%	-0.61%	-31.93%	43.32%	-0.82%	-1.68%	-	-
Horiz. %	86.52%	94.56%	95.14%	139.76%	97.51%	98.32%	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	300.15	302.88	287.46	272.89	267.76	248.24	249.83	13.00%
YoY %	-0.90%	5.36%	5.34%	1.92%	7.86%	-0.64%	-	-
Horiz. %	120.14%	121.23%	115.06%	109.23%	107.18%	99.36%	100.00%	-
EPS	21.83	23.85	23.67	24.15	23.59	23.11	23.49	-4.76%
YoY %	-8.47%	0.76%	-1.99%	2.37%	2.08%	-1.62%	-	-
Horiz. %	92.93%	101.53%	100.77%	102.81%	100.43%	98.38%	100.00%	-
DPS	13.50	15.00	14.50	15.00	14.50	14.00	15.01	-6.81%
YoY %	-10.00%	3.45%	-3.33%	3.45%	3.57%	-6.73%	-	-
Horiz. %	89.94%	99.93%	96.60%	99.93%	96.60%	93.27%	100.00%	-
NAPS	1.46	1.46	1.44	1.00	1.40	1.36	1.36	4.83%
YoY %	0.00%	1.39%	44.00%	-28.57%	2.94%	0.00%	-	-
Horiz. %	107.35%	107.35%	105.88%	73.53%	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	97.00	98.19	93.20	88.36	86.54	80.38	80.70	13.03%
YoY %	-1.21%	5.35%	5.48%	2.10%	7.66%	-0.40%	-	-
Horiz. %	120.20%	121.67%	115.49%	109.49%	107.24%	99.60%	100.00%	-
EPS	7.05	7.73	7.68	7.82	7.62	7.48	7.59	-4.79%
YoY %	-8.80%	0.65%	-1.79%	2.62%	1.87%	-1.45%	-	-
Horiz. %	92.89%	101.84%	101.19%	103.03%	100.40%	98.55%	100.00%	-
DPS	4.37	4.86	4.69	4.85	4.69	4.53	4.85	-6.70%
YoY %	-10.08%	3.62%	-3.30%	3.41%	3.53%	-6.60%	-	-
Horiz. %	90.10%	100.21%	96.70%	100.00%	96.70%	93.40%	100.00%	-
NAPS	0.4718	0.4733	0.4669	0.3238	0.4525	0.4404	0.4393	4.86%
YoY %	-0.32%	1.37%	44.19%	-28.44%	2.75%	0.25%	-	-
Horiz. %	107.40%	107.74%	106.28%	73.71%	103.00%	100.25%	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	1.43	1.45	1.61	1.52	1.32	1.44	1.12	17.67%
YoY %	-1.38%	-9.94%	5.92%	15.15%	-8.33%	28.57%	-	-
Horiz. %	127.68%	129.46%	143.75%	135.71%	117.86%	128.57%	100.00%	-
P/EPS	19.70	18.45	19.56	17.18	15.01	15.45	11.96	39.43%
YoY %	6.78%	-5.67%	13.85%	14.46%	-2.85%	29.18%	-	-
Horiz. %	164.72%	154.26%	163.55%	143.65%	125.50%	129.18%	100.00%	-
EY	5.08	5.42	5.11	5.82	6.66	6.47	8.36	-28.23%
YoY %	-6.27%	6.07%	-12.20%	-12.61%	2.94%	-22.61%	-	-
Horiz. %	60.77%	64.83%	61.12%	69.62%	79.67%	77.39%	100.00%	-
DY	3.14	3.41	3.13	3.61	4.10	3.92	5.34	-29.78%
YoY %	-7.92%	8.95%	-13.30%	-11.95%	4.59%	-26.59%	-	-
Horiz. %	58.80%	63.86%	58.61%	67.60%	76.78%	73.41%	100.00%	-
P/NAPS	2.95	3.01	3.22	4.15	2.53	2.63	2.07	26.61%
YoY %	-1.99%	-6.52%	-22.41%	64.03%	-3.80%	27.05%	-	-
Horiz. %	142.51%	145.41%	155.56%	200.48%	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	1.42	1.45	1.57	1.58	1.36	1.39	1.24	9.44%
YoY %	-2.07%	-7.64%	-0.63%	16.18%	-2.16%	12.10%	-	-
Horiz. %	114.52%	116.94%	126.61%	127.42%	109.68%	112.10%	100.00%	-
P/EPS	19.47	18.45	19.01	17.80	15.47	14.93	13.19	29.61%
YoY %	5.53%	-2.95%	6.80%	15.06%	3.62%	13.19%	-	-
Horiz. %	147.61%	139.88%	144.12%	134.95%	117.29%	113.19%	100.00%	-
EY	5.14	5.42	5.26	5.62	6.46	6.70	7.58	-22.79%
YoY %	-5.17%	3.04%	-6.41%	-13.00%	-3.58%	-11.61%	-	-
Horiz. %	67.81%	71.50%	69.39%	74.14%	85.22%	88.39%	100.00%	-
DY	3.18	3.41	3.22	3.49	3.97	4.06	4.84	-24.40%
YoY %	-6.74%	5.90%	-7.74%	-12.09%	-2.22%	-16.12%	-	-
Horiz. %	65.70%	70.45%	66.53%	72.11%	82.02%	83.88%	100.00%	-
P/NAPS	2.91	3.01	3.12	4.30	2.61	2.54	2.28	17.64%
YoY %	-3.32%	-3.53%	-27.44%	64.75%	2.76%	11.40%	-	-
Horiz. %	127.63%	132.02%	136.84%	188.60%	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