[SCIPACK] YoY TTM Result on 31-Mar-2013 [#1]

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
TTM Result
Revenue	348,495	340,269	327,307	283,379	285,318	275,732	225,635	7.50%
YoY %	2.42%	3.96%	15.50%	-0.68%	3.48%	22.20%	-	-
Horiz. %	154.45%	150.81%	145.06%	125.59%	126.45%	122.20%	100.00%	-
PBT	35,652	30,307	35,762	36,229	26,582	23,362	27,862	4.19%
YoY %	17.64%	-15.25%	-1.29%	36.29%	13.78%	-16.15%	-	-
Horiz. %	127.96%	108.78%	128.35%	130.03%	95.41%	83.85%	100.00%	-
Tax	-8,610	-6,988	-8,808	-9,382	-5,387	-4,992	-4,638	10.85%
YoY %	-23.21%	20.66%	6.12%	-74.16%	-7.91%	-7.63%	-	-
Horiz. %	185.64%	150.67%	189.91%	202.29%	116.15%	107.63%	100.00%	-
NP	27,042	23,319	26,954	26,847	21,195	18,370	23,224	2.56%
YoY %	15.97%	-13.49%	0.40%	26.67%	15.38%	-20.90%	-	-
Horiz. %	116.44%	100.41%	116.06%	115.60%	91.26%	79.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,042	23,319	26,954	26,650	20,532	17,815	22,746	2.92%
YoY %	15.97%	-13.49%	1.14%	29.80%	15.25%	-21.68%	-	-
Horiz. %	118.89%	102.52%	118.50%	117.16%	90.27%	78.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.15%	23.06%	24.63%	25.90%	20.27%	21.37%	16.65%	-
YoY %	4.73%	-6.37%	-4.90%	27.78%	-5.15%	28.35%	-	-
Horiz. %	145.05%	138.50%	147.93%	155.56%	121.74%	128.35%	100.00%	-
Total Cost	321,453	316,950	300,353	256,532	264,123	257,362	202,411	8.00%
YoY %	1.42%	5.53%	17.08%	-2.87%	2.63%	27.15%	-	-
Horiz. %	158.81%	156.59%	148.39%	126.74%	130.49%	127.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	183,208	113,522	163,961	154,263	74,605	132,635	121,669	7.05%
YoY %	61.39%	-30.76%	6.29%	106.77%	-43.75%	9.01%	-	-
Horiz. %	150.58%	93.30%	134.76%	126.79%	61.32%	109.01%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	16,029	12,447	16,484	17,024	10,042	9,027	14,354	1.85%
YoY %	28.78%	-24.49%	-3.17%	69.53%	11.24%	-37.11%	-	-
Horiz. %	111.67%	86.71%	114.84%	118.60%	69.96%	62.89%	100.00%	-
Div Payout %	59.28%	53.38%	61.16%	63.88%	48.91%	50.67%	63.11%	-
YoY %	11.05%	-12.72%	-4.26%	30.61%	-3.47%	-19.71%	-	-
Horiz. %	93.93%	84.58%	96.91%	101.22%	77.50%	80.29%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	183,208	113,522	163,961	154,263	74,605	132,635	121,669	7.05%
YoY %	61.39%	-30.76%	6.29%	106.77%	-43.75%	9.01%	-	-
Horiz. %	150.58%	93.30%	134.76%	126.79%	61.32%	109.01%	100.00%	-
NOSH	273,445	113,522	113,862	113,429	74,605	74,935	75,104	24.00%
YoY %	140.87%	-0.30%	0.38%	52.04%	-0.44%	-0.23%	-	-
Horiz. %	364.09%	151.15%	151.61%	151.03%	99.34%	99.77%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	7.76%	6.85%	8.24%	9.47%	7.43%	6.66%	10.29%	-
YoY %	13.28%	-16.87%	-12.99%	27.46%	11.56%	-35.28%	-	-
Horiz. %	75.41%	66.57%	80.08%	92.03%	72.21%	64.72%	100.00%	-
ROE	14.76%	20.54%	16.44%	17.28%	27.52%	13.43%	18.69%	-
YoY %	-28.14%	24.94%	-4.86%	-37.21%	104.91%	-28.14%	-	-
Horiz. %	78.97%	109.90%	87.96%	92.46%	147.24%	71.86%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	127.45	299.74	287.46	249.83	382.44	367.96	300.43	-13.30%
YoY %	-57.48%	4.27%	15.06%	-34.67%	3.94%	22.48%	-	-
Horiz. %	42.42%	99.77%	95.68%	83.16%	127.30%	122.48%	100.00%	-
EPS	9.89	20.54	23.67	23.49	27.52	23.77	30.29	-17.00%
YoY %	-51.85%	-13.22%	0.77%	-14.64%	15.78%	-21.53%	-	-
Horiz. %	32.65%	67.81%	78.14%	77.55%	90.86%	78.47%	100.00%	-
DPS	5.86	10.96	14.50	15.01	13.50	12.00	19.00	-17.78%
YoY %	-46.53%	-24.41%	-3.40%	11.19%	12.50%	-36.84%	-	-
Horiz. %	30.84%	57.68%	76.32%	79.00%	71.05%	63.16%	100.00%	-
NAPS	0.67	1.00	1.44	1.36	1.00	1.77	1.62	-13.67%
YoY %	-33.00%	-30.56%	5.88%	36.00%	-43.50%	9.26%	-	-
Horiz. %	41.36%	61.73%	88.89%	83.95%	61.73%	109.26%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 113,429
RPS	99.24	96.90	93.20	80.70	81.25	78.52	64.25	7.50%
YoY %	2.41%	3.97%	15.49%	-0.68%	3.48%	22.21%	-	-
Horiz. %	154.46%	150.82%	145.06%	125.60%	126.46%	122.21%	100.00%	-
EPS	7.70	6.64	7.68	7.59	5.85	5.07	6.48	2.91%
YoY %	15.96%	-13.54%	1.19%	29.74%	15.38%	-21.76%	-	-
Horiz. %	118.83%	102.47%	118.52%	117.13%	90.28%	78.24%	100.00%	-
DPS	4.56	3.54	4.69	4.85	2.86	2.57	4.09	1.82%
YoY %	28.81%	-24.52%	-3.30%	69.58%	11.28%	-37.16%	-	-
Horiz. %	111.49%	86.55%	114.67%	118.58%	69.93%	62.84%	100.00%	-
NAPS	0.5217	0.3233	0.4669	0.4393	0.2124	0.3777	0.3465	7.05%
YoY %	61.37%	-30.76%	6.28%	106.83%	-43.76%	9.00%	-	-
Horiz. %	150.56%	93.30%	134.75%	126.78%	61.30%	109.00%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	2.17	4.45	4.63	2.81	1.87	1.72	2.41	-
P/RPS	1.70	1.48	1.61	1.12	0.49	0.47	0.80	13.37%
YoY %	14.86%	-8.07%	43.75%	128.57%	4.26%	-41.25%	-	-
Horiz. %	212.50%	185.00%	201.25%	140.00%	61.25%	58.75%	100.00%	-
P/EPS	21.94	21.66	19.56	11.96	6.79	7.23	7.96	18.39%
YoY %	1.29%	10.74%	63.55%	76.14%	-6.09%	-9.17%	-	-
Horiz. %	275.63%	272.11%	245.73%	150.25%	85.30%	90.83%	100.00%	-
EY	4.56	4.62	5.11	8.36	14.72	13.82	12.57	-15.53%
YoY %	-1.30%	-9.59%	-38.88%	-43.21%	6.51%	9.94%	-	-
Horiz. %	36.28%	36.75%	40.65%	66.51%	117.10%	109.94%	100.00%	-
DY	2.70	2.46	3.13	5.34	7.22	6.98	7.88	-16.33%
YoY %	9.76%	-21.41%	-41.39%	-26.04%	3.44%	-11.42%	-	-
Horiz. %	34.26%	31.22%	39.72%	67.77%	91.62%	88.58%	100.00%	-
P/NAPS	3.24	4.45	3.22	2.07	1.87	0.97	1.49	13.80%
YoY %	-27.19%	38.20%	55.56%	10.70%	92.78%	-34.90%	-	-
Horiz. %	217.45%	298.66%	216.11%	138.93%	125.50%	65.10%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	05/05/16	07/05/15	12/05/14	25/04/13	26/04/12	05/05/11	03/05/10	-
Price	2.07	4.32	4.50	3.10	1.88	1.84	2.14	-
P/RPS	1.62	1.44	1.57	1.24	0.49	0.50	0.71	14.72%
YoY %	12.50%	-8.28%	26.61%	153.06%	-2.00%	-29.58%	-	-
Horiz. %	228.17%	202.82%	221.13%	174.65%	69.01%	70.42%	100.00%	-
P/EPS	20.93	21.03	19.01	13.19	6.83	7.74	7.07	19.80%
YoY %	-0.48%	10.63%	44.12%	93.12%	-11.76%	9.48%	-	-
Horiz. %	296.04%	297.45%	268.88%	186.56%	96.61%	109.48%	100.00%	-
EY	4.78	4.75	5.26	7.58	14.64	12.92	14.15	-16.53%
YoY %	0.63%	-9.70%	-30.61%	-48.22%	13.31%	-8.69%	-	-
Horiz. %	33.78%	33.57%	37.17%	53.57%	103.46%	91.31%	100.00%	-
DY	2.83	2.54	3.22	4.84	7.18	6.52	8.88	-17.33%
YoY %	11.42%	-21.12%	-33.47%	-32.59%	10.12%	-26.58%	-	-
Horiz. %	31.87%	28.60%	36.26%	54.50%	80.86%	73.42%	100.00%	-
P/NAPS	3.09	4.32	3.12	2.28	1.88	1.04	1.32	15.21%
YoY %	-28.47%	38.46%	36.84%	21.28%	80.77%	-21.21%	-	-
Horiz. %	234.09%	327.27%	236.36%	172.73%	142.42%	78.79%	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