[SCIPACK] QoQ Quarter Result on 2021-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 194,467 180,315 133,726 150,123 161,342 156,678 155,774 15.89% QoQ % 7.85% 34.84% -10.92% -6.95% 2.98% 0.58% - Horiz. % 124.84% 115.75% 85.85% 96.37% 103.57% 100.58% 100.00%
PBT 11,665 9,058 4,628 12,751 16,121 17,183 13,123 -7.53% QoQ % 28.78% 95.72% -63.70% -20.90% -6.18% 30.94% - Horiz. % 88.89% 69.02% 35.27% 97.17% 122.85% 130.94% 100.00%
Tax -321 407 3,878 -2,674 -963 -4,351 -3,473 -79.47% QoQ % -178.87% -89.50% 245.03% -177.67% 77.87% -25.28% - Horiz. % 9.24% -11.72% -111.66% 76.99% 27.73% 125.28% 100.00%
NP 11,344 9,465 8,506 10,077 15,158 12,832 9,650 11.35% QoQ % 19.85% 11.27% -15.59% -33.52% 18.13% 32.97% - Horiz. % 117.55% 98.08% 88.15% 104.42% 157.08% 132.97% 100.00%
NP to SH 11,690 9,800 8,887 10,257 15,097 12,788 11,225 2.74% QoQ % 19.29% 10.27% -13.36% -32.06% 18.06% 13.92% - Horiz. % 104.14% 87.31% 79.17% 91.38% 134.49% 113.92% 100.00%
Tax Rate 2.75 % -4.49 % -83.79 % 20.97 % 5.97 % 25.32 % 26.46 % -77.80% QoQ % 161.25% 94.64% -499.57% 251.26% -76.42% -4.31% - Horiz. % 10.39% -16.97% -316.67% 79.25% 22.56% 95.69% 100.00%
Total Cost 183,123 170,850 125,220 140,046 146,184 143,846 146,124 16.19% QoQ % 7.18% 36.44% -10.59% -4.20% 1.63% -1.56% - Horiz. % 125.32% 116.92% 85.69% 95.84% 100.04% 98.44% 100.00%
Net Worth 288,087 284,813 278,266 274,992 271,707 265,152 252,057 9.29% QoQ % 1.15% 2.35% 1.19% 1.21% 2.47% 5.20% - Horiz. % 114.29% 113.00% 110.40% 109.10% 107.80% 105.20% 100.00%
Dividend 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - 8,184 - 6,547 - - 9,820 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 83.34% 0.00% 66.67% 0.00% 0.00% 100.00%
Div Payout % - % 83.51 % - % 63.83 % - % - % 87.49 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 95.45% 0.00% 72.96% 0.00% 0.00% 100.00%
Equity 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 288,087 284,813 278,266 274,992 271,707 265,152 252,057 9.29% QoQ % 1.15% 2.35% 1.19% 1.21% 2.47% 5.20% - Horiz. % 114.29% 113.00% 110.40% 109.10% 107.80% 105.20% 100.00%
NOSH 327,372 327,372 327,372 327,372 327,359 327,349 327,348 0.00% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.01% 100.01% 100.01% 100.01% 100.00% 100.00% 100.00%
Ratio Analysis 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 5.83 % 5.25 % 6.36 % 6.71 % 9.39 % 8.19 % 6.19 % -3.91% QoQ % 11.05% -17.45% -5.22% -28.54% 14.65% 32.31% - Horiz. % 94.18% 84.81% 102.75% 108.40% 151.70% 132.31% 100.00%
ROE 4.06 % 3.44 % 3.19 % 3.73 % 5.56 % 4.82 % 4.45 % -5.92% QoQ % 18.02% 7.84% -14.48% -32.91% 15.35% 8.31% - Horiz. % 91.24% 77.30% 71.69% 83.82% 124.94% 108.31% 100.00%
Per Share 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 59.40 55.08 40.85 45.86 49.29 47.86 47.59 15.88% QoQ % 7.84% 34.83% -10.92% -6.96% 2.99% 0.57% - Horiz. % 124.82% 115.74% 85.84% 96.36% 103.57% 100.57% 100.00%
EPS 3.57 2.99 2.72 3.13 4.61 3.91 3.43 2.70% QoQ % 19.40% 9.93% -13.10% -32.10% 17.90% 13.99% - Horiz. % 104.08% 87.17% 79.30% 91.25% 134.40% 113.99% 100.00%
DPS 0.00 2.50 0.00 2.00 0.00 0.00 3.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 83.33% 0.00% 66.67% 0.00% 0.00% 100.00%
NAPS 0.8800 0.8700 0.8500 0.8400 0.8300 0.8100 0.7700 9.28% QoQ % 1.15% 2.35% 1.19% 1.20% 2.47% 5.19% - Horiz. % 114.29% 112.99% 110.39% 109.09% 107.79% 105.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 351,171 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 55.38 51.35 38.08 42.75 45.94 44.62 44.36 15.90% QoQ % 7.85% 34.85% -10.92% -6.94% 2.96% 0.59% - Horiz. % 124.84% 115.76% 85.84% 96.37% 103.56% 100.59% 100.00%
EPS 3.33 2.79 2.53 2.92 4.30 3.64 3.20 2.68% QoQ % 19.35% 10.28% -13.36% -32.09% 18.13% 13.75% - Horiz. % 104.06% 87.19% 79.06% 91.25% 134.38% 113.75% 100.00%
DPS 0.00 2.33 0.00 1.86 0.00 0.00 2.80 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 83.21% 0.00% 66.43% 0.00% 0.00% 100.00%
NAPS 0.8204 0.8110 0.7924 0.7831 0.7737 0.7551 0.7178 9.29% QoQ % 1.16% 2.35% 1.19% 1.21% 2.46% 5.20% - Horiz. % 114.29% 112.98% 110.39% 109.10% 107.79% 105.20% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 2.3800 2.7100 2.1600 2.5000 2.4600 2.6100 2.7800 -
P/RPS 4.01 4.92 5.29 5.45 4.99 5.45 5.84 -22.12% QoQ % -18.50% -6.99% -2.94% 9.22% -8.44% -6.68% - Horiz. % 68.66% 84.25% 90.58% 93.32% 85.45% 93.32% 100.00%
P/EPS 66.65 90.53 79.57 79.79 53.34 66.81 81.07 -12.21% QoQ % -26.38% 13.77% -0.28% 49.59% -20.16% -17.59% - Horiz. % 82.21% 111.67% 98.15% 98.42% 65.79% 82.41% 100.00%
EY 1.50 1.10 1.26 1.25 1.87 1.50 1.23 14.10% QoQ % 36.36% -12.70% 0.80% -33.16% 24.67% 21.95% - Horiz. % 121.95% 89.43% 102.44% 101.63% 152.03% 121.95% 100.00%
DY 0.00 0.92 0.00 0.80 0.00 0.00 1.08 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 85.19% 0.00% 74.07% 0.00% 0.00% 100.00%
P/NAPS 2.70 3.11 2.54 2.98 2.96 3.22 3.61 -17.56% QoQ % -13.18% 22.44% -14.77% 0.68% -8.07% -10.80% - Horiz. % 74.79% 86.15% 70.36% 82.55% 81.99% 89.20% 100.00%
Price Multiplier on Announcement Date 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 11/03/22 07/12/21 28/09/21 22/06/21 09/03/21 16/12/20 17/09/20 -
Price 2.3200 2.6000 2.7000 2.4500 2.3500 2.6500 2.6800 -
P/RPS 3.91 4.72 6.61 5.34 4.77 5.54 5.63 -21.52% QoQ % -17.16% -28.59% 23.78% 11.95% -13.90% -1.60% - Horiz. % 69.45% 83.84% 117.41% 94.85% 84.72% 98.40% 100.00%
P/EPS 64.97 86.85 99.46 78.20 50.96 67.84 78.16 -11.56% QoQ % -25.19% -12.68% 27.19% 53.45% -24.88% -13.20% - Horiz. % 83.12% 111.12% 127.25% 100.05% 65.20% 86.80% 100.00%
EY 1.54 1.15 1.01 1.28 1.96 1.47 1.28 13.08% QoQ % 33.91% 13.86% -21.09% -34.69% 33.33% 14.84% - Horiz. % 120.31% 89.84% 78.91% 100.00% 153.13% 114.84% 100.00%
DY 0.00 0.96 0.00 0.82 0.00 0.00 1.12 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 85.71% 0.00% 73.21% 0.00% 0.00% 100.00%
P/NAPS 2.64 2.99 3.18 2.92 2.83 3.27 3.48 -16.78% QoQ % -11.71% -5.97% 8.90% 3.18% -13.46% -6.03% - Horiz. % 75.86% 85.92% 91.38% 83.91% 81.32% 93.97% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Quarterly Report Q3 2021.pdf 
