[SCIPACK] QoQ TTM Result on 31-Mar-2014 [#1]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
TTM Result
Revenue	344,505	340,619	344,822	327,307	310,300	303,899	282,263	14.16%
YoY %	1.14%	-1.22%	5.35%	5.48%	2.11%	7.67%	-	-
Horiz. %	122.05%	120.67%	122.16%	115.96%	109.93%	107.67%	100.00%	-
PBT	31,048	32,635	36,043	35,762	36,374	36,336	35,507	-8.53%
YoY %	-4.86%	-9.46%	0.79%	-1.68%	0.10%	2.33%	-	-
Horiz. %	87.44%	91.91%	101.51%	100.72%	102.44%	102.33%	100.00%	-
Tax	-7,312	-7,864	-8,888	-8,808	-8,912	-9,553	-9,184	-14.06%
YoY %	7.02%	11.52%	-0.91%	1.17%	6.71%	-4.02%	-	-
Horiz. %	79.62%	85.63%	96.78%	95.91%	97.04%	104.02%	100.00%	-
NP	23,736	24,771	27,155	26,954	27,462	26,783	26,323	-6.64%
YoY %	-4.18%	-8.78%	0.75%	-1.85%	2.54%	1.75%	-	-
Horiz. %	90.17%	94.10%	103.16%	102.40%	104.33%	101.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,736	24,771	27,155	26,954	27,462	26,775	26,278	-6.54%
YoY %	-4.18%	-8.78%	0.75%	-1.85%	2.57%	1.89%	-	-
Horiz. %	90.33%	94.27%	103.34%	102.57%	104.51%	101.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.55%	24.10%	24.66%	24.63%	24.50%	26.29%	25.87%	-
YoY %	-2.28%	-2.27%	0.12%	0.53%	-6.81%	1.62%	-	-
Horiz. %	91.03%	93.16%	95.32%	95.21%	94.70%	101.62%	100.00%	-
Total Cost	320,769	315,848	317,667	300,353	282,838	277,116	255,940	16.19%
YoY %	1.56%	-0.57%	5.76%	6.19%	2.06%	8.27%	-	-
Horiz. %	125.33%	123.41%	124.12%	117.35%	110.51%	108.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	113,378	165,686	166,215	163,961	113,707	158,895	154,638	-18.64%
YoY %	-31.57%	-0.32%	1.37%	44.20%	-28.44%	2.75%	-	-
Horiz. %	73.32%	107.14%	107.49%	106.03%	73.53%	102.75%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	14,775	15,355	17,057	16,484	17,036	16,464	15,911	-4.80%
YoY %	-3.78%	-9.98%	3.48%	-3.24%	3.47%	3.48%	-	-
Horiz. %	92.86%	96.51%	107.20%	103.60%	107.07%	103.48%	100.00%	-
Div Payout %	62.25%	61.99%	62.82%	61.16%	62.04%	61.49%	60.55%	-
YoY %	0.42%	-1.32%	2.71%	-1.42%	0.89%	1.55%	-	-
Horiz. %	102.81%	102.38%	103.75%	101.01%	102.46%	101.55%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	113,378	165,686	166,215	163,961	113,707	158,895	154,638	-18.64%
YoY %	-31.57%	-0.32%	1.37%	44.20%	-28.44%	2.75%	-	-
Horiz. %	73.32%	107.14%	107.49%	106.03%	73.53%	102.75%	100.00%	-
NOSH	113,378	113,484	113,846	113,862	113,707	113,496	113,705	-0.19%
YoY %	-0.09%	-0.32%	-0.01%	0.14%	0.19%	-0.18%	-	-
Horiz. %	99.71%	99.81%	100.12%	100.14%	100.00%	99.82%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	6.89%	7.27%	7.88%	8.24%	8.85%	8.81%	9.33%	-
YoY %	-5.23%	-7.74%	-4.37%	-6.89%	0.45%	-5.57%	-	-
Horiz. %	73.85%	77.92%	84.46%	88.32%	94.86%	94.43%	100.00%	-
ROE	20.94%	14.95%	16.34%	16.44%	24.15%	16.85%	16.99%	-
YoY %	40.07%	-8.51%	-0.61%	-31.93%	43.32%	-0.82%	-	-
Horiz. %	123.25%	87.99%	96.17%	96.76%	142.14%	99.18%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	303.85	300.15	302.88	287.46	272.89	267.76	248.24	14.38%
YoY %	1.23%	-0.90%	5.36%	5.34%	1.92%	7.86%	-	-
Horiz. %	122.40%	120.91%	122.01%	115.80%	109.93%	107.86%	100.00%	-
EPS	20.94	21.83	23.85	23.67	24.15	23.59	23.11	-6.34%
YoY %	-4.08%	-8.47%	0.76%	-1.99%	2.37%	2.08%	-	-
Horiz. %	90.61%	94.46%	103.20%	102.42%	104.50%	102.08%	100.00%	-
DPS	13.00	13.50	15.00	14.50	15.00	14.50	14.00	-4.80%
YoY %	-3.70%	-10.00%	3.45%	-3.33%	3.45%	3.57%	-	-
Horiz. %	92.86%	96.43%	107.14%	103.57%	107.14%	103.57%	100.00%	-
NAPS	1.00	1.46	1.46	1.44	1.00	1.40	1.36	-18.48%
YoY %	-31.51%	0.00%	1.39%	44.00%	-28.57%	2.94%	-	-
Horiz. %	73.53%	107.35%	107.35%	105.88%	73.53%	102.94%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 113,862
RPS	98.10	97.00	98.19	93.20	88.36	86.54	80.38	14.16%
YoY %	1.13%	-1.21%	5.35%	5.48%	2.10%	7.66%	-	-
Horiz. %	122.05%	120.68%	122.16%	115.95%	109.93%	107.66%	100.00%	-
EPS	6.76	7.05	7.73	7.68	7.82	7.62	7.48	-6.50%
YoY %	-4.11%	-8.80%	0.65%	-1.79%	2.62%	1.87%	-	-
Horiz. %	90.37%	94.25%	103.34%	102.67%	104.55%	101.87%	100.00%	-
DPS	4.21	4.37	4.86	4.69	4.85	4.69	4.53	-4.75%
YoY %	-3.66%	-10.08%	3.62%	-3.30%	3.41%	3.53%	-	-
Horiz. %	92.94%	96.47%	107.28%	103.53%	107.06%	103.53%	100.00%	-
NAPS	0.3229	0.4718	0.4733	0.4669	0.3238	0.4525	0.4404	-18.64%
YoY %	-31.56%	-0.32%	1.37%	44.19%	-28.44%	2.75%	-	-
Horiz. %	73.32%	107.13%	107.47%	106.02%	73.52%	102.75%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	4.26	4.30	4.40	4.63	4.15	3.54	3.57	-
P/RPS	1.40	1.43	1.45	1.61	1.52	1.32	1.44	-1.85%
YoY %	-2.10%	-1.38%	-9.94%	5.92%	15.15%	-8.33%	-	-
Horiz. %	97.22%	99.31%	100.69%	111.81%	105.56%	91.67%	100.00%	-
P/EPS	20.35	19.70	18.45	19.56	17.18	15.01	15.45	20.09%
YoY %	3.30%	6.78%	-5.67%	13.85%	14.46%	-2.85%	-	-
Horiz. %	131.72%	127.51%	119.42%	126.60%	111.20%	97.15%	100.00%	-
EY	4.91	5.08	5.42	5.11	5.82	6.66	6.47	-16.75%
YoY %	-3.35%	-6.27%	6.07%	-12.20%	-12.61%	2.94%	-	-
Horiz. %	75.89%	78.52%	83.77%	78.98%	89.95%	102.94%	100.00%	-
DY	3.05	3.14	3.41	3.13	3.61	4.10	3.92	-15.36%
YoY %	-2.87%	-7.92%	8.95%	-13.30%	-11.95%	4.59%	-	-
Horiz. %	77.81%	80.10%	86.99%	79.85%	92.09%	104.59%	100.00%	-
P/NAPS	4.26	2.95	3.01	3.22	4.15	2.53	2.63	37.80%
YoY %	44.41%	-1.99%	-6.52%	-22.41%	64.03%	-3.80%	-	-
Horiz. %	161.98%	112.17%	114.45%	122.43%	157.79%	96.20%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	11/02/15	21/10/14	23/07/14	12/05/14	11/03/14	06/11/13	22/08/13	-
Price	4.63	4.25	4.40	4.50	4.30	3.65	3.45	-
P/RPS	1.52	1.42	1.45	1.57	1.58	1.36	1.39	6.12%
YoY %	7.04%	-2.07%	-7.64%	-0.63%	16.18%	-2.16%	-	-
Horiz. %	109.35%	102.16%	104.32%	112.95%	113.67%	97.84%	100.00%	-
P/EPS	22.12	19.47	18.45	19.01	17.80	15.47	14.93	29.86%
YoY %	13.61%	5.53%	-2.95%	6.80%	15.06%	3.62%	-	-
Horiz. %	148.16%	130.41%	123.58%	127.33%	119.22%	103.62%	100.00%	-
EY	4.52	5.14	5.42	5.26	5.62	6.46	6.70	-23.02%
YoY %	-12.06%	-5.17%	3.04%	-6.41%	-13.00%	-3.58%	-	-
Horiz. %	67.46%	76.72%	80.90%	78.51%	83.88%	96.42%	100.00%	-
DY	2.81	3.18	3.41	3.22	3.49	3.97	4.06	-21.70%
YoY %	-11.64%	-6.74%	5.90%	-7.74%	-12.09%	-2.22%	-	-
Horiz. %	69.21%	78.33%	83.99%	79.31%	85.96%	97.78%	100.00%	-
P/NAPS	4.63	2.91	3.01	3.12	4.30	2.61	2.54	49.05%
YoY %	59.11%	-3.32%	-3.53%	-27.44%	64.75%	2.76%	-	-
Horiz. %	182.28%	114.57%	118.50%	122.83%	169.29%	102.76%	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