[SCIPACK] QoQ TTM 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
TTM Result
Revenue	344,953	345,887	342,967	340,269	344,505	340,619	344,822	0.02%
YoY %	-0.27%	0.85%	0.79%	-1.23%	1.14%	-1.22%	-	-
Horiz. %	100.04%	100.31%	99.46%	98.68%	99.91%	98.78%	100.00%	-
PBT	35,728	33,960	31,498	30,307	31,048	32,635	36,043	-0.58%
YoY %	5.21%	7.82%	3.93%	-2.39%	-4.86%	-9.46%	-	-
Horiz. %	99.13%	94.22%	87.39%	84.09%	86.14%	90.54%	100.00%	-
Tax	-9,007	-7,927	-7,206	-6,988	-7,312	-7,864	-8,888	0.88%
YoY %	-13.62%	-10.01%	-3.12%	4.43%	7.02%	11.52%	-	-
Horiz. %	101.34%	89.19%	81.08%	78.62%	82.27%	88.48%	100.00%	-
NP	26,721	26,033	24,292	23,319	23,736	24,771	27,155	-1.06%
YoY %	2.64%	7.17%	4.17%	-1.76%	-4.18%	-8.78%	-	-
Horiz. %	98.40%	95.87%	89.46%	85.87%	87.41%	91.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,721	26,033	24,292	23,319	23,736	24,771	27,155	-1.06%
YoY %	2.64%	7.17%	4.17%	-1.76%	-4.18%	-8.78%	-	-
Horiz. %	98.40%	95.87%	89.46%	85.87%	87.41%	91.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.21%	23.34%	22.88%	23.06%	23.55%	24.10%	24.66%	-
YoY %	8.01%	2.01%	-0.78%	-2.08%	-2.28%	-2.27%	-	-
Horiz. %	102.23%	94.65%	92.78%	93.51%	95.50%	97.73%	100.00%	-
Total Cost	318,232	319,854	318,675	316,950	320,769	315,848	317,667	0.11%
YoY %	-0.51%	0.37%	0.54%	-1.19%	1.56%	-0.57%	-	-
Horiz. %	100.18%	100.69%	100.32%	99.77%	100.98%	99.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	434,643	113,372	113,570	113,522	113,378	165,686	166,215	89.47%
YoY %	283.38%	-0.17%	0.04%	0.13%	-31.57%	-0.32%	-	-
Horiz. %	261.49%	68.21%	68.33%	68.30%	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	16,037	9,166	10,348	12,447	14,775	15,355	17,057	-4.01%
YoY %	74.96%	-11.42%	-16.86%	-15.76%	-3.78%	-9.98%	-	-
Horiz. %	94.02%	53.74%	60.67%	72.97%	86.62%	90.02%	100.00%	-
Div Payout %	60.02%	35.21%	42.60%	53.38%	62.25%	61.99%	62.82%	-
YoY %	70.46%	-17.35%	-20.19%	-14.25%	0.42%	-1.32%	-	-
Horiz. %	95.54%	56.05%	67.81%	84.97%	99.09%	98.68%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	434,643	113,372	113,570	113,522	113,378	165,686	166,215	89.47%
YoY %	283.38%	-0.17%	0.04%	0.13%	-31.57%	-0.32%	-	-
Horiz. %	261.49%	68.21%	68.33%	68.30%	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	7.75%	7.53%	7.08%	6.85%	6.89%	7.27%	7.88%	-
YoY %	2.92%	6.36%	3.36%	-0.58%	-5.23%	-7.74%	-	-
Horiz. %	98.35%	95.56%	89.85%	86.93%	87.44%	92.26%	100.00%	-
ROE	6.15%	22.96%	21.39%	20.54%	20.94%	14.95%	16.34%	-
YoY %	-73.21%	7.34%	4.14%	-1.91%	40.07%	-8.51%	-	-
Horiz. %	37.64%	140.51%	130.91%	125.70%	128.15%	91.49%	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	126.19	305.09	301.99	299.74	303.85	300.15	302.88	-44.12%
YoY %	-58.64%	1.03%	0.75%	-1.35%	1.23%	-0.90%	-	-
Horiz. %	41.66%	100.73%	99.71%	98.96%	100.32%	99.10%	100.00%	-
EPS	9.77	22.96	21.39	20.54	20.94	21.83	23.85	-44.75%
YoY %	-57.45%	7.34%	4.14%	-1.91%	-4.08%	-8.47%	-	-
Horiz. %	40.96%	96.27%	89.69%	86.12%	87.80%	91.53%	100.00%	-
DPS	5.87	8.08	9.12	10.96	13.00	13.50	15.00	-46.40%
YoY %	-27.35%	-11.40%	-16.79%	-15.69%	-3.70%	-10.00%	-	-
Horiz. %	39.13%	53.87%	60.80%	73.07%	86.67%	90.00%	100.00%	-
NAPS	1.59	1.00	1.00	1.00	1.00	1.46	1.46	5.83%
YoY %	59.00%	0.00%	0.00%	0.00%	-31.51%	0.00%	-	-
Horiz. %	108.90%	68.49%	68.49%	68.49%	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	98.23	98.50	97.66	96.90	98.10	97.00	98.19	0.02%
YoY %	-0.27%	0.86%	0.78%	-1.22%	1.13%	-1.21%	-	-
Horiz. %	100.04%	100.32%	99.46%	98.69%	99.91%	98.79%	100.00%	-
EPS	7.61	7.41	6.92	6.64	6.76	7.05	7.73	-1.03%
YoY %	2.70%	7.08%	4.22%	-1.78%	-4.11%	-8.80%	-	-
Horiz. %	98.45%	95.86%	89.52%	85.90%	87.45%	91.20%	100.00%	-
DPS	4.57	2.61	2.95	3.54	4.21	4.37	4.86	-4.00%
YoY %	75.10%	-11.53%	-16.67%	-15.91%	-3.66%	-10.08%	-	-
Horiz. %	94.03%	53.70%	60.70%	72.84%	86.63%	89.92%	100.00%	-
NAPS	1.2377	0.3228	0.3234	0.3233	0.3229	0.4718	0.4733	89.47%
YoY %	283.43%	-0.19%	0.03%	0.12%	-31.56%	-0.32%	-	-
Horiz. %	261.50%	68.20%	68.33%	68.31%	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	4.35	1.44	1.42	1.48	1.40	1.43	1.45	107.59%
YoY %	202.08%	1.41%	-4.05%	5.71%	-2.10%	-1.38%	-	-
Horiz. %	300.00%	99.31%	97.93%	102.07%	96.55%	98.62%	100.00%	-
P/EPS	56.16	19.16	20.10	21.66	20.35	19.70	18.45	109.60%
YoY %	193.11%	-4.68%	-7.20%	6.44%	3.30%	6.78%	-	-
Horiz. %	304.39%	103.85%	108.94%	117.40%	110.30%	106.78%	100.00%	-
EY	1.78	5.22	4.97	4.62	4.91	5.08	5.42	-52.30%
YoY %	-65.90%	5.03%	7.58%	-5.91%	-3.35%	-6.27%	-	-
Horiz. %	32.84%	96.31%	91.70%	85.24%	90.59%	93.73%	100.00%	-
DY	1.07	1.84	2.12	2.46	3.05	3.14	3.41	-53.72%
YoY %	-41.85%	-13.21%	-13.82%	-19.34%	-2.87%	-7.92%	-	-
Horiz. %	31.38%	53.96%	62.17%	72.14%	89.44%	92.08%	100.00%	-
P/NAPS	3.45	4.40	4.30	4.45	4.26	2.95	3.01	9.49%
YoY %	-21.59%	2.33%	-3.37%	4.46%	44.41%	-1.99%	-	-
Horiz. %	114.62%	146.18%	142.86%	147.84%	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	1.76	1.72	1.40	1.44	1.52	1.42	1.45	13.74%
YoY %	2.33%	22.86%	-2.78%	-5.26%	7.04%	-2.07%	-	-
Horiz. %	121.38%	118.62%	96.55%	99.31%	104.83%	97.93%	100.00%	-
P/EPS	22.71	22.82	19.82	21.03	22.12	19.47	18.45	14.81%
YoY %	-0.48%	15.14%	-5.75%	-4.93%	13.61%	5.53%	-	-
Horiz. %	123.09%	123.69%	107.43%	113.98%	119.89%	105.53%	100.00%	-
EY	4.40	4.38	5.04	4.75	4.52	5.14	5.42	-12.94%
YoY %	0.46%	-13.10%	6.11%	5.09%	-12.06%	-5.17%	-	-
Horiz. %	81.18%	80.81%	92.99%	87.64%	83.39%	94.83%	100.00%	-
DY	2.64	1.54	2.15	2.54	2.81	3.18	3.41	-15.64%
YoY %	71.43%	-28.37%	-15.35%	-9.61%	-11.64%	-6.74%	-	-
Horiz. %	77.42%	45.16%	63.05%	74.49%	82.40%	93.26%	100.00%	-
P/NAPS	1.40	5.24	4.24	4.32	4.63	2.91	3.01	-39.88%
YoY %	-73.28%	23.58%	-1.85%	-6.70%	59.11%	-3.32%	-	-
Horiz. %	46.51%	174.09%	140.86%	143.52%	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