[SCIPACK] YoY TTM Result on 31-Jul-2019 [#4]

	31/07/22	31/07/21	31/07/20	31/07/19	31/12/18	31/12/17	31/12/16	CAGR
TTM Result
Revenue	774,049	601,869	619,277	379,032	430,756	388,647	371,158	14.06%
YoY %	28.61%	-2.81%	63.38%	-12.01%	10.83%	4.71%	-	-
Horiz. %	208.55%	162.16%	166.85%	102.12%	116.06%	104.71%	100.00%	-
PBT	42,502	50,683	63,302	3,657	20,622	35,742	29,950	6.46%
YoY %	-16.14%	-19.93%	1,630.98%	-82.27%	-42.30%	19.34%	-	-
Horiz. %	141.91%	169.23%	211.36%	12.21%	68.85%	119.34%	100.00%	-
Tax	-185	-4,110	-15,637	-1,354	-3,775	-8,665	-5,432	-45.40%
YoY %	95.50%	73.72%	-1,054.87%	64.13%	56.43%	-59.52%	-	-
Horiz. %	3.41%	75.66%	287.87%	24.93%	69.50%	159.52%	100.00%	-
NP	42,317	46,573	47,665	2,303	16,847	27,077	24,518	10.26%
YoY %	-9.14%	-2.29%	1,969.69%	-86.33%	-37.78%	10.44%	-	-
Horiz. %	172.60%	189.95%	194.41%	9.39%	68.71%	110.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,151	47,029	47,670	484	15,241	25,958	24,518	10.65%
YoY %	-8.25%	-1.34%	9,749.17%	-96.82%	-41.29%	5.87%	-	-
Horiz. %	176.00%	191.81%	194.43%	1.97%	62.16%	105.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.44%	8.11%	24.70%	37.02%	18.31%	24.24%	18.14%	-
YoY %	-94.57%	-67.17%	-33.28%	102.18%	-24.46%	33.63%	-	-
Horiz. %	2.43%	44.71%	136.16%	204.08%	100.94%	133.63%	100.00%	-
Total Cost	731,732	555,296	571,612	376,729	413,909	361,570	346,640	14.31%
YoY %	31.77%	-2.85%	51.73%	-8.98%	14.48%	4.31%	-	-
Horiz. %	211.09%	160.19%	164.90%	108.68%	119.41%	104.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	353,029	278,266	252,057	206,229	196,408	199,662	190,510	11.68%
YoY %	26.87%	10.40%	22.22%	5.00%	-1.63%	4.80%	-	-
Horiz. %	185.31%	146.06%	132.31%	108.25%	103.10%	104.80%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/12/18	31/12/17	31/12/16	CAGR
Dividend
Div	16,589	6,547	16,367	1,636	10,975	14,901	14,766	2.10%
YoY %	153.38%	-60.00%	900.43%	-85.09%	-26.35%	0.91%	-	-
Horiz. %	112.35%	44.34%	110.84%	11.08%	74.33%	100.91%	100.00%	-
Div Payout %	38.45%	13.92%	34.33%	338.17%	72.01%	57.41%	60.23%	-
YoY %	176.22%	-59.45%	-89.85%	369.62%	25.43%	-4.68%	-	-
Horiz. %	63.84%	23.11%	57.00%	561.46%	119.56%	95.32%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/12/18	31/12/17	31/12/16	CAGR
Equity
Net Worth	353,029	278,266	252,057	206,229	196,408	199,662	190,510	11.68%
YoY %	26.87%	10.40%	22.22%	5.00%	-1.63%	4.80%	-	-
Horiz. %	185.31%	146.06%	132.31%	108.25%	103.10%	104.80%	100.00%	-
NOSH	351,171	327,922	327,898	327,898	327,898	327,894	273,246	4.59%
YoY %	7.09%	0.01%	0.00%	0.00%	0.00%	20.00%	-	-
Horiz. %	128.52%	120.01%	120.00%	120.00%	120.00%	120.00%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/12/18	31/12/17	31/12/16	CAGR
Ratio Analysis
NP Margin	5.47%	7.74%	7.70%	0.61%	3.91%	6.97%	6.61%	-
YoY %	-29.33%	0.52%	1,162.30%	-84.40%	-43.90%	5.45%	-	-
Horiz. %	82.75%	117.10%	116.49%	9.23%	59.15%	105.45%	100.00%	-
ROE	12.22%	16.90%	18.91%	0.23%	7.76%	13.00%	12.87%	-
YoY %	-27.69%	-10.63%	8,121.74%	-97.04%	-40.31%	1.01%	-	-
Horiz. %	94.95%	131.31%	146.93%	1.79%	60.30%	101.01%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/12/18	31/12/17	31/12/16	CAGR
Per Share
RPS	230.22	183.85	189.18	115.79	131.59	118.74	136.38	9.83%
YoY %	25.22%	-2.82%	63.38%	-12.01%	10.82%	-12.93%	-	-
Horiz. %	168.81%	134.81%	138.72%	84.90%	96.49%	87.07%	100.00%	-
EPS	12.83	14.37	14.56	0.15	4.66	7.93	9.01	6.53%
YoY %	-10.72%	-1.30%	9,606.67%	-96.78%	-41.24%	-11.99%	-	-
Horiz. %	142.40%	159.49%	161.60%	1.66%	51.72%	88.01%	100.00%	-
DPS	4.93	2.00	5.00	0.50	3.35	4.55	5.42	-1.68%
YoY %	146.50%	-60.00%	900.00%	-85.07%	-26.37%	-16.05%	-	-
Horiz. %	90.96%	36.90%	92.25%	9.23%	61.81%	83.95%	100.00%	-
NAPS	1.05	0.85	0.77	0.63	0.60	0.61	0.70	7.53%
YoY %	23.53%	10.39%	22.22%	5.00%	-1.64%	-12.86%	-	-
Horiz. %	150.00%	121.43%	110.00%	90.00%	85.71%	87.14%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/12/18	31/12/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 327,898
RPS	220.42	171.39	176.35	107.93	122.66	110.67	105.69	14.06%
YoY %	28.61%	-2.81%	63.39%	-12.01%	10.83%	4.71%	-	-
Horiz. %	208.55%	162.16%	166.86%	102.12%	116.06%	104.71%	100.00%	-
EPS	12.29	13.39	13.57	0.14	4.34	7.39	6.98	10.66%
YoY %	-8.22%	-1.33%	9,592.86%	-96.77%	-41.27%	5.87%	-	-
Horiz. %	176.07%	191.83%	194.41%	2.01%	62.18%	105.87%	100.00%	-
DPS	4.72	1.86	4.66	0.47	3.13	4.24	4.20	2.11%
YoY %	153.76%	-60.09%	891.49%	-84.98%	-26.18%	0.95%	-	-
Horiz. %	112.38%	44.29%	110.95%	11.19%	74.52%	100.95%	100.00%	-
NAPS	1.0053	0.7924	0.7178	0.5873	0.5593	0.5686	0.5425	11.68%
YoY %	26.87%	10.39%	22.22%	5.01%	-1.64%	4.81%	-	-
Horiz. %	185.31%	146.06%	132.31%	108.26%	103.10%	104.81%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/12/18	31/12/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/22	30/07/21	30/07/20	31/07/19	31/12/18	29/12/17	30/12/16	-
Price	2.11	2.16	2.78	1.80	1.62	2.29	2.23	-
P/RPS	0.92	1.17	1.47	1.55	1.23	1.93	1.64	-9.83%
YoY %	-21.37%	-20.41%	-5.16%	26.02%	-36.27%	17.68%	-	-
Horiz. %	56.10%	71.34%	89.63%	94.51%	75.00%	117.68%	100.00%	-
P/EPS	16.44	15.04	19.09	1,217.41	34.79	28.88	24.75	-7.06%
YoY %	9.31%	-21.22%	-98.43%	3,399.31%	20.46%	16.69%	-	-
Horiz. %	66.42%	60.77%	77.13%	4,918.83%	140.57%	116.69%	100.00%	-
EY	6.08	6.65	5.24	0.08	2.87	3.46	4.04	7.59%
YoY %	-8.57%	26.91%	6,450.00%	-97.21%	-17.05%	-14.36%	-	-
Horiz. %	150.50%	164.60%	129.70%	1.98%	71.04%	85.64%	100.00%	-
DY	2.34	0.93	1.80	0.28	2.07	1.99	2.43	-0.67%
YoY %	151.61%	-48.33%	542.86%	-86.47%	4.02%	-18.11%	-	-
Horiz. %	96.30%	38.27%	74.07%	11.52%	85.19%	81.89%	100.00%	-
P/NAPS	2.01	2.54	3.61	2.86	2.70	3.75	3.19	-7.93%
YoY %	-20.87%	-29.64%	26.22%	5.93%	-28.00%	17.55%	-	-
Horiz. %	63.01%	79.62%	113.17%	89.66%	84.64%	117.55%	100.00%	-

	31/07/22	31/07/21	31/07/20	31/07/19	31/12/18	31/12/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	28/09/22	28/09/21	17/09/20	25/09/19	22/02/19	05/02/18	24/02/17	-
Price	2.35	2.70	2.68	1.71	1.59	2.32	2.35	-
P/RPS	1.02	1.47	1.42	1.48	1.21	1.95	1.72	-8.93%
YoY %	-30.61%	3.52%	-4.05%	22.31%	-37.95%	13.37%	-	-
Horiz. %	59.30%	85.47%	82.56%	86.05%	70.35%	113.37%	100.00%	-
P/EPS	18.31	18.79	18.40	1,156.54	34.15	29.25	26.09	-6.14%
YoY %	-2.55%	2.12%	-98.41%	3,286.65%	16.75%	12.11%	-	-
Horiz. %	70.18%	72.02%	70.53%	4,432.89%	130.89%	112.11%	100.00%	-
EY	5.46	5.32	5.43	0.09	2.93	3.42	3.83	6.55%
YoY %	2.63%	-2.03%	5,933.33%	-96.93%	-14.33%	-10.70%	-	-
Horiz. %	142.56%	138.90%	141.78%	2.35%	76.50%	89.30%	100.00%	-
DY	2.10	0.74	1.87	0.29	2.11	1.96	2.31	-1.69%
YoY %	183.78%	-60.43%	544.83%	-86.26%	7.65%	-15.15%	-	-
Horiz. %	90.91%	32.03%	80.95%	12.55%	91.34%	84.85%	100.00%	-
P/NAPS	2.24	3.18	3.48	2.71	2.65	3.80	3.36	-7.00%
YoY %	-29.56%	-8.62%	28.41%	2.26%	-30.26%	13.10%	-	-
Horiz. %	66.67%	94.64%	103.57%	80.65%	78.87%	113.10%	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