[SCIPACK] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	373,464	351,660	354,736	285,692	278,670	281,722	241,720	7.51%
YoY %	6.20%	-0.87%	24.17%	2.52%	-1.08%	16.55%	-	-
Horiz. %	154.50%	145.48%	146.75%	118.19%	115.29%	116.55%	100.00%	-
PBT	31,002	35,384	34,484	35,146	31,974	25,024	24,124	4.26%
YoY %	-12.38%	2.61%	-1.88%	9.92%	27.77%	3.73%	-	-
Horiz. %	128.51%	146.68%	142.94%	145.69%	132.54%	103.73%	100.00%	-
Tax	-5,834	-8,632	-8,844	-8,892	-8,326	-5,012	-5,256	1.75%
YoY %	32.41%	2.40%	0.54%	-6.80%	-66.12%	4.64%	-	-
Horiz. %	111.00%	164.23%	168.26%	169.18%	158.41%	95.36%	100.00%	-
NP	25,168	26,752	25,640	26,254	23,648	20,012	18,868	4.91%
YoY %	-5.92%	4.34%	-2.34%	11.02%	18.17%	6.06%	-	-
Horiz. %	133.39%	141.79%	135.89%	139.15%	125.33%	106.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,168	26,752	25,640	26,254	22,980	19,242	18,412	5.34%
YoY %	-5.92%	4.34%	-2.34%	14.25%	19.43%	4.51%	-	-
Horiz. %	136.69%	145.30%	139.26%	142.59%	124.81%	104.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.82%	24.40%	25.65%	25.30%	26.04%	20.03%	21.79%	-
YoY %	-22.87%	-4.87%	1.38%	-2.84%	30.00%	-8.08%	-	-
Horiz. %	86.37%	111.98%	117.71%	116.11%	119.50%	91.92%	100.00%	-
Total Cost	348,296	324,908	329,096	259,438	255,022	261,710	222,852	7.71%
YoY %	7.20%	-1.27%	26.85%	1.73%	-2.56%	17.44%	-	-
Horiz. %	156.29%	145.80%	147.67%	116.42%	114.44%	117.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	185,620	174,864	166,227	154,435	147,000	135,623	125,195	6.77%
YoY %	6.15%	5.20%	7.64%	5.06%	8.39%	8.33%	-	-
Horiz. %	148.26%	139.67%	132.77%	123.36%	117.42%	108.33%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	15,177	17,032	15,939	15,897	14,250	9,740	8,996	9.09%
YoY %	-10.89%	6.86%	0.26%	11.56%	46.30%	8.27%	-	-
Horiz. %	168.71%	189.33%	177.18%	176.71%	158.40%	108.27%	100.00%	-
Div Payout %	60.30%	63.67%	62.17%	60.55%	62.01%	50.62%	48.86%	-
YoY %	-5.29%	2.41%	2.68%	-2.35%	22.50%	3.60%	-	-
Horiz. %	123.41%	130.31%	127.24%	123.93%	126.91%	103.60%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	185,620	174,864	166,227	154,435	147,000	135,623	125,195	6.77%
YoY %	6.15%	5.20%	7.64%	5.06%	8.39%	8.33%	-	-
Horiz. %	148.26%	139.67%	132.77%	123.36%	117.42%	108.33%	100.00%	-
NOSH	272,971	113,548	113,854	113,555	75,000	74,929	74,967	24.00%
YoY %	140.40%	-0.27%	0.26%	51.41%	0.09%	-0.05%	-	-
Horiz. %	364.12%	151.46%	151.87%	151.47%	100.04%	99.95%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	6.74%	7.61%	7.23%	9.19%	8.49%	7.10%	7.81%	-
YoY %	-11.43%	5.26%	-21.33%	8.24%	19.58%	-9.09%	-	-
Horiz. %	86.30%	97.44%	92.57%	117.67%	108.71%	90.91%	100.00%	-
ROE	13.56%	15.30%	15.42%	17.00%	15.63%	14.19%	14.71%	-
YoY %	-11.37%	-0.78%	-9.29%	8.77%	10.15%	-3.54%	-	-
Horiz. %	92.18%	104.01%	104.83%	115.57%	106.25%	96.46%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	136.81	309.70	311.57	251.59	371.56	375.98	322.43	-13.30%
YoY %	-55.82%	-0.60%	23.84%	-32.29%	-1.18%	16.61%	-	-
Horiz. %	42.43%	96.05%	96.63%	78.03%	115.24%	116.61%	100.00%	-
EPS	9.22	23.56	22.52	23.12	30.64	25.68	24.56	-15.05%
YoY %	-60.87%	4.62%	-2.60%	-24.54%	19.31%	4.56%	-	-
Horiz. %	37.54%	95.93%	91.69%	94.14%	124.76%	104.56%	100.00%	-
DPS	5.56	15.00	14.00	14.00	19.00	13.00	12.00	-12.02%
YoY %	-62.93%	7.14%	0.00%	-26.32%	46.15%	8.33%	-	-
Horiz. %	46.33%	125.00%	116.67%	116.67%	158.33%	108.33%	100.00%	-
NAPS	0.68	1.54	1.46	1.36	1.96	1.81	1.67	-13.89%
YoY %	-55.84%	5.48%	7.35%	-30.61%	8.29%	8.38%	-	-
Horiz. %	40.72%	92.22%	87.43%	81.44%	117.37%	108.38%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 113,705
RPS	106.35	100.14	101.02	81.35	79.35	80.22	68.83	7.51%
YoY %	6.20%	-0.87%	24.18%	2.52%	-1.08%	16.55%	-	-
Horiz. %	154.51%	145.49%	146.77%	118.19%	115.28%	116.55%	100.00%	-
EPS	7.17	7.62	7.30	7.48	6.54	5.48	5.24	5.36%
YoY %	-5.91%	4.38%	-2.41%	14.37%	19.34%	4.58%	-	-
Horiz. %	136.83%	145.42%	139.31%	142.75%	124.81%	104.58%	100.00%	-
DPS	4.32	4.85	4.54	4.53	4.06	2.77	2.56	9.10%
YoY %	-10.93%	6.83%	0.22%	11.58%	46.57%	8.20%	-	-
Horiz. %	168.75%	189.45%	177.34%	176.95%	158.59%	108.20%	100.00%	-
NAPS	0.5286	0.4979	0.4734	0.4398	0.4186	0.3862	0.3565	6.77%
YoY %	6.17%	5.18%	7.64%	5.06%	8.39%	8.33%	-	-
Horiz. %	148.27%	139.66%	132.79%	123.37%	117.42%	108.33%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	2.11	4.30	4.40	3.57	2.05	1.74	2.11	-
P/RPS	1.54	1.39	1.41	1.42	0.55	0.46	0.65	15.44%
YoY %	10.79%	-1.42%	-0.70%	158.18%	19.57%	-29.23%	-	-
Horiz. %	236.92%	213.85%	216.92%	218.46%	84.62%	70.77%	100.00%	-
P/EPS	22.89	18.25	19.54	15.44	6.69	6.78	8.59	17.72%
YoY %	25.42%	-6.60%	26.55%	130.79%	-1.33%	-21.07%	-	-
Horiz. %	266.47%	212.46%	227.47%	179.74%	77.88%	78.93%	100.00%	-
EY	4.37	5.48	5.12	6.48	14.95	14.76	11.64	-15.05%
YoY %	-20.26%	7.03%	-20.99%	-56.66%	1.29%	26.80%	-	-
Horiz. %	37.54%	47.08%	43.99%	55.67%	128.44%	126.80%	100.00%	-
DY	2.64	3.49	3.18	3.92	9.27	7.47	5.69	-12.00%
YoY %	-24.36%	9.75%	-18.88%	-57.71%	24.10%	31.28%	-	-
Horiz. %	46.40%	61.34%	55.89%	68.89%	162.92%	131.28%	100.00%	-
P/NAPS	3.10	2.79	3.01	2.63	1.05	0.96	1.26	16.17%
YoY %	11.11%	-7.31%	14.45%	150.48%	9.38%	-23.81%	-	-
Horiz. %	246.03%	221.43%	238.89%	208.73%	83.33%	76.19%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	10/08/16	12/08/15	23/07/14	22/08/13	26/07/12	28/07/11	28/07/10	-
Price	2.07	4.24	4.40	3.45	2.11	1.93	2.22	-
P/RPS	1.51	1.37	1.41	1.37	0.57	0.51	0.69	13.92%
YoY %	10.22%	-2.84%	2.92%	140.35%	11.76%	-26.09%	-	-
Horiz. %	218.84%	198.55%	204.35%	198.55%	82.61%	73.91%	100.00%	-
P/EPS	22.45	18.00	19.54	14.92	6.89	7.52	9.04	16.35%
YoY %	24.72%	-7.88%	30.97%	116.55%	-8.38%	-16.81%	-	-
Horiz. %	248.34%	199.12%	216.15%	165.04%	76.22%	83.19%	100.00%	-
EY	4.45	5.56	5.12	6.70	14.52	13.31	11.06	-14.06%
YoY %	-19.96%	8.59%	-23.58%	-53.86%	9.09%	20.34%	-	-
Horiz. %	40.24%	50.27%	46.29%	60.58%	131.28%	120.34%	100.00%	-
DY	2.69	3.54	3.18	4.06	9.00	6.74	5.41	-10.98%
YoY %	-24.01%	11.32%	-21.67%	-54.89%	33.53%	24.58%	-	-
Horiz. %	49.72%	65.43%	58.78%	75.05%	166.36%	124.58%	100.00%	-
P/NAPS	3.04	2.75	3.01	2.54	1.08	1.07	1.33	14.75%
YoY %	10.55%	-8.64%	18.50%	135.19%	0.93%	-19.55%	-	-
Horiz. %	228.57%	206.77%	226.32%	190.98%	81.20%	80.45%	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