[SCIPACK] YoY 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
Quarter Result
Revenue	97,033	89,673	86,975	69,460	70,576	73,191	61,173	7.98%
YoY %	8.21%	3.10%	25.22%	-1.58%	-3.57%	19.65%	-	-
Horiz. %	158.62%	146.59%	142.18%	113.55%	115.37%	119.65%	100.00%	-
PBT	7,428	9,543	8,352	8,071	8,793	6,623	5,709	4.48%
YoY %	-22.16%	14.26%	3.48%	-8.21%	32.76%	16.01%	-	-
Horiz. %	130.11%	167.16%	146.30%	141.37%	154.02%	116.01%	100.00%	-
Tax	-1,352	-2,354	-2,136	-2,056	-2,254	-1,463	-1,459	-1.26%
YoY %	42.57%	-10.21%	-3.89%	8.78%	-54.07%	-0.27%	-	-
Horiz. %	92.67%	161.34%	146.40%	140.92%	154.49%	100.27%	100.00%	-
NP	6,076	7,189	6,216	6,015	6,539	5,160	4,250	6.13%
YoY %	-15.48%	15.65%	3.34%	-8.01%	26.72%	21.41%	-	-
Horiz. %	142.96%	169.15%	146.26%	141.53%	153.86%	121.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,076	7,189	6,216	6,015	6,387	4,975	4,189	6.38%
YoY %	-15.48%	15.65%	3.34%	-5.82%	28.38%	18.76%	-	-
Horiz. %	145.05%	171.62%	148.39%	143.59%	152.47%	118.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.20%	24.67%	25.57%	25.47%	25.63%	22.09%	25.56%	-
YoY %	-26.23%	-3.52%	0.39%	-0.62%	16.03%	-13.58%	-	-
Horiz. %	71.21%	96.52%	100.04%	99.65%	100.27%	86.42%	100.00%	-
Total Cost	90,957	82,484	80,759	63,445	64,037	68,031	56,923	8.11%
YoY %	10.27%	2.14%	27.29%	-0.92%	-5.87%	19.51%	-	-
Horiz. %	159.79%	144.90%	141.87%	111.46%	112.50%	119.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	185,277	174,898	166,215	154,638	147,798	135,613	125,145	6.75%
YoY %	5.93%	5.22%	7.49%	4.63%	8.99%	8.36%	-	-
Horiz. %	148.05%	139.76%	132.82%	123.57%	118.10%	108.36%	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	3,623	4,542	3,984	3,411	4,524	2,622	1,873	11.61%
YoY %	-20.23%	14.01%	16.80%	-24.60%	72.54%	39.99%	-	-
Horiz. %	193.43%	242.50%	212.71%	182.11%	241.54%	139.99%	100.00%	-
Div Payout %	59.64%	63.19%	64.10%	56.71%	70.84%	52.71%	44.72%	-
YoY %	-5.62%	-1.42%	13.03%	-19.95%	34.40%	17.87%	-	-
Horiz. %	133.36%	141.30%	143.34%	126.81%	158.41%	117.87%	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	185,277	174,898	166,215	154,638	147,798	135,613	125,145	6.75%
YoY %	5.93%	5.22%	7.49%	4.63%	8.99%	8.36%	-	-
Horiz. %	148.05%	139.76%	132.82%	123.57%	118.10%	108.36%	100.00%	-
NOSH	272,466	113,570	113,846	113,705	75,407	74,924	74,937	23.97%
YoY %	139.91%	-0.24%	0.12%	50.79%	0.64%	-0.02%	-	-
Horiz. %	363.59%	151.55%	151.92%	151.73%	100.63%	99.98%	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	6.26%	8.02%	7.15%	8.66%	9.27%	7.05%	6.95%	-
YoY %	-21.95%	12.17%	-17.44%	-6.58%	31.49%	1.44%	-	-
Horiz. %	90.07%	115.40%	102.88%	124.60%	133.38%	101.44%	100.00%	-
ROE	3.28%	4.11%	3.74%	3.89%	4.32%	3.67%	3.35%	-
YoY %	-20.19%	9.89%	-3.86%	-9.95%	17.71%	9.55%	-	-
Horiz. %	97.91%	122.69%	111.64%	116.12%	128.96%	109.55%	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	35.61	78.96	76.40	61.09	93.59	97.69	81.63	-12.90%
YoY %	-54.90%	3.35%	25.06%	-34.73%	-4.20%	19.67%	-	-
Horiz. %	43.62%	96.73%	93.59%	74.84%	114.65%	119.67%	100.00%	-
EPS	2.23	6.33	5.46	5.29	8.47	6.64	5.59	-14.18%
YoY %	-64.77%	15.93%	3.21%	-37.54%	27.56%	18.78%	-	-
Horiz. %	39.89%	113.24%	97.67%	94.63%	151.52%	118.78%	100.00%	-
DPS	1.33	4.00	3.50	3.00	6.00	3.50	2.50	-9.97%
YoY %	-66.75%	14.29%	16.67%	-50.00%	71.43%	40.00%	-	-
Horiz. %	53.20%	160.00%	140.00%	120.00%	240.00%	140.00%	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	27.63	25.54	24.77	19.78	20.10	20.84	17.42	7.98%
YoY %	8.18%	3.11%	25.23%	-1.59%	-3.55%	19.63%	-	-
Horiz. %	158.61%	146.61%	142.19%	113.55%	115.38%	119.63%	100.00%	-
EPS	1.73	2.05	1.77	1.71	1.82	1.42	1.19	6.42%
YoY %	-15.61%	15.82%	3.51%	-6.04%	28.17%	19.33%	-	-
Horiz. %	145.38%	172.27%	148.74%	143.70%	152.94%	119.33%	100.00%	-
DPS	1.03	1.29	1.13	0.97	1.29	0.75	0.53	11.69%
YoY %	-20.16%	14.16%	16.49%	-24.81%	72.00%	41.51%	-	-
Horiz. %	194.34%	243.40%	213.21%	183.02%	243.40%	141.51%	100.00%	-
NAPS	0.5276	0.498	0.4733	0.4404	0.4209	0.3862	0.3564	6.75%
YoY %	5.94%	5.22%	7.47%	4.63%	8.98%	8.36%	-	-
Horiz. %	148.04%	139.73%	132.80%	123.57%	118.10%	108.36%	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	5.92	5.45	5.76	5.84	2.19	1.78	2.58	14.83%
YoY %	8.62%	-5.38%	-1.37%	166.67%	23.03%	-31.01%	-	-
Horiz. %	229.46%	211.24%	223.26%	226.36%	84.88%	68.99%	100.00%	-
P/EPS	94.62	67.93	80.59	67.49	24.20	26.20	37.75	16.53%
YoY %	39.29%	-15.71%	19.41%	178.88%	-7.63%	-30.60%	-	-
Horiz. %	250.65%	179.95%	213.48%	178.78%	64.11%	69.40%	100.00%	-
EY	1.06	1.47	1.24	1.48	4.13	3.82	2.65	-14.15%
YoY %	-27.89%	18.55%	-16.22%	-64.16%	8.12%	44.15%	-	-
Horiz. %	40.00%	55.47%	46.79%	55.85%	155.85%	144.15%	100.00%	-
DY	0.63	0.93	0.80	0.84	2.93	2.01	1.18	-9.92%
YoY %	-32.26%	16.25%	-4.76%	-71.33%	45.77%	70.34%	-	-
Horiz. %	53.39%	78.81%	67.80%	71.19%	248.31%	170.34%	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	5.81	5.37	5.76	5.65	2.25	1.98	2.72	13.47%
YoY %	8.19%	-6.77%	1.95%	151.11%	13.64%	-27.21%	-	-
Horiz. %	213.60%	197.43%	211.76%	207.72%	82.72%	72.79%	100.00%	-
P/EPS	92.83	66.98	80.59	65.22	24.91	29.07	39.71	15.18%
YoY %	38.59%	-16.89%	23.57%	161.82%	-14.31%	-26.79%	-	-
Horiz. %	233.77%	168.67%	202.95%	164.24%	62.73%	73.21%	100.00%	-
EY	1.08	1.49	1.24	1.53	4.01	3.44	2.52	-13.15%
YoY %	-27.52%	20.16%	-18.95%	-61.85%	16.57%	36.51%	-	-
Horiz. %	42.86%	59.13%	49.21%	60.71%	159.13%	136.51%	100.00%	-
DY	0.64	0.94	0.80	0.87	2.84	1.81	1.13	-9.03%
YoY %	-31.91%	17.50%	-8.05%	-69.37%	56.91%	60.18%	-	-
Horiz. %	56.64%	83.19%	70.80%	76.99%	251.33%	160.18%	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