[SCIPACK] QoQ Quarter Result on 2014-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 86,157 84,047 83,090 86,975 90,393 80,161 87,293 -0.87% QoQ % 2.51% 1.15% -4.47% -3.78% 12.76% -8.17% - Horiz. % 98.70% 96.28% 95.19% 99.64% 103.55% 91.83% 100.00%
PBT 8,149 7,132 6,674 8,352 8,890 8,719 10,082 -13.24% QoQ % 14.26% 6.86% -20.09% -6.05% 1.96% -13.52% - Horiz. % 80.83% 70.74% 66.20% 82.84% 88.18% 86.48% 100.00%
Tax -1,962 -1,232 -1,658 -2,136 -2,286 -1,784 -2,682 -18.83% QoQ % -59.25% 25.69% 22.38% 6.56% -28.14% 33.48% - Horiz. % 73.15% 45.94% 61.82% 79.64% 85.23% 66.52% 100.00%
NP 6,187 5,900 5,016 6,216 6,604 6,935 7,400 -11.26% QoQ % 4.86% 17.62% -19.31% -5.88% -4.77% -6.28% - Horiz. % 83.61% 79.73% 67.78% 84.00% 89.24% 93.72% 100.00%
NP to SH 6,187 5,900 5,016 6,216 6,604 6,935 7,400 -11.26% QoQ % 4.86% 17.62% -19.31% -5.88% -4.77% -6.28% - Horiz. % 83.61% 79.73% 67.78% 84.00% 89.24% 93.72% 100.00%
Tax Rate 24.08 % 17.27 % 24.84 % 25.57 % 25.71 % 20.46 % 26.60 % -6.43% QoQ % 39.43% -30.48% -2.85% -0.54% 25.66% -23.08% - Horiz. % 90.53% 64.92% 93.38% 96.13% 96.65% 76.92% 100.00%
Total Cost 79,970 78,147 78,074 80,759 83,789 73,226 79,893 0.06% QoQ % 2.33% 0.09% -3.32% -3.62% 14.43% -8.34% - Horiz. % 100.10% 97.81% 97.72% 101.08% 104.88% 91.66% 100.00%
Net Worth 171,419 113,378 165,686 166,215 163,961 113,707 158,895 5.19% QoQ % 51.19% -31.57% -0.32% 1.37% 44.20% -28.44% - Horiz. % 107.88% 71.35% 104.27% 104.61% 103.19% 71.56% 100.00%
Dividend 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 3,973 3,968 2,837 3,984 3,985 4,548 4,539 -8.51% QoQ % 0.13% 39.87% -28.80% -0.01% -12.38% 0.19% - Horiz. % 87.52% 87.41% 62.49% 87.77% 87.78% 100.19% 100.00%
Div Payout % 64.22 % 67.26 % 56.56 % 64.10 % 60.34 % 65.58 % 61.35 % 3.10% QoQ % -4.52% 18.92% -11.76% 6.23% -7.99% 6.89% - Horiz. % 104.68% 109.63% 92.19% 104.48% 98.35% 106.89% 100.00%
Equity 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 171,419 113,378 165,686 166,215 163,961 113,707 158,895 5.19% QoQ % 51.19% -31.57% -0.32% 1.37% 44.20% -28.44% - Horiz. % 107.88% 71.35% 104.27% 104.61% 103.19% 71.56% 100.00%
NOSH 113,522 113,378 113,484 113,846 113,862 113,707 113,496 0.02% QoQ % 0.13% -0.09% -0.32% -0.01% 0.14% 0.19% - Horiz. % 100.02% 99.90% 99.99% 100.31% 100.32% 100.19% 100.00%
Ratio Analysis 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.18 % 7.02 % 6.04 % 7.15 % 7.31 % 8.65 % 8.48 % -10.51% QoQ % 2.28% 16.23% -15.52% -2.19% -15.49% 2.00% - Horiz. % 84.67% 82.78% 71.23% 84.32% 86.20% 102.00% 100.00%
ROE 3.61 % 5.20 % 3.03 % 3.74 % 4.03 % 6.10 % 4.66 % -15.66% QoQ % -30.58% 71.62% -18.98% -7.20% -33.93% 30.90% - Horiz. % 77.47% 111.59% 65.02% 80.26% 86.48% 130.90% 100.00%
Per Share 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 75.89 74.13 73.22 76.40 79.39 70.50 76.91 -0.89% QoQ % 2.37% 1.24% -4.16% -3.77% 12.61% -8.33% - Horiz. % 98.67% 96.39% 95.20% 99.34% 103.22% 91.67% 100.00%
EPS 5.45 2.17 4.42 5.46 5.80 6.10 6.52 -11.27% QoQ % 151.15% -50.90% -19.05% -5.86% -4.92% -6.44% - Horiz. % 83.59% 33.28% 67.79% 83.74% 88.96% 93.56% 100.00%
DPS 3.50 3.50 2.50 3.50 3.50 4.00 4.00 -8.52% QoQ % 0.00% 40.00% -28.57% 0.00% -12.50% 0.00% - Horiz. % 87.50% 87.50% 62.50% 87.50% 87.50% 100.00% 100.00%
NAPS 1.5100 1.0000 1.4600 1.4600 1.4400 1.0000 1.4000 5.18% QoQ % 51.00% -31.51% 0.00% 1.39% 44.00% -28.57% - Horiz. % 107.86% 71.43% 104.29% 104.29% 102.86% 71.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 351,171 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 24.53 23.93 23.66 24.77 25.74 22.83 24.86 -0.89% QoQ % 2.51% 1.14% -4.48% -3.77% 12.75% -8.17% - Horiz. % 98.67% 96.26% 95.17% 99.64% 103.54% 91.83% 100.00%
EPS 1.76 1.68 1.43 1.77 1.88 1.97 2.11 -11.40% QoQ % 4.76% 17.48% -19.21% -5.85% -4.57% -6.64% - Horiz. % 83.41% 79.62% 67.77% 83.89% 89.10% 93.36% 100.00%
DPS 1.13 1.13 0.81 1.13 1.13 1.30 1.29 -8.46% QoQ % 0.00% 39.51% -28.32% 0.00% -13.08% 0.78% - Horiz. % 87.60% 87.60% 62.79% 87.60% 87.60% 100.78% 100.00%
NAPS 0.4881 0.3229 0.4718 0.4733 0.4669 0.3238 0.4525 5.18% QoQ % 51.16% -31.56% -0.32% 1.37% 44.19% -28.44% - Horiz. % 107.87% 71.36% 104.27% 104.60% 103.18% 71.56% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.4500 4.2600 4.3000 4.4000 4.6300 4.1500 3.5400 -
P/RPS 5.86 5.75 5.87 5.76 5.83 5.89 4.60 17.53% QoQ % 1.91% -2.04% 1.91% -1.20% -1.02% 28.04% - Horiz. % 127.39% 125.00% 127.61% 125.22% 126.74% 128.04% 100.00%
P/EPS 81.65 81.86 97.29 80.59 79.83 68.04 54.29 31.30% QoQ % -0.26% -15.86% 20.72% 0.95% 17.33% 25.33% - Horiz. % 150.40% 150.78% 179.20% 148.44% 147.04% 125.33% 100.00%
EY 1.22 1.22 1.03 1.24 1.25 1.47 1.84 -23.98% QoQ % 0.00% 18.45% -16.94% -0.80% -14.97% -20.11% - Horiz. % 66.30% 66.30% 55.98% 67.39% 67.93% 79.89% 100.00%
DY 0.79 0.82 0.58 0.80 0.76 0.96 1.13 -21.25% QoQ % -3.66% 41.38% -27.50% 5.26% -20.83% -15.04% - Horiz. % 69.91% 72.57% 51.33% 70.80% 67.26% 84.96% 100.00%
P/NAPS 2.95 4.26 2.95 3.01 3.22 4.15 2.53 10.79% QoQ % -30.75% 44.41% -1.99% -6.52% -22.41% 64.03% - Horiz. % 116.60% 168.38% 116.60% 118.97% 127.27% 164.03% 100.00%
Price Multiplier on Announcement Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 07/05/15 11/02/15 21/10/14 23/07/14 12/05/14 11/03/14 06/11/13 -
Price 4.3200 4.6300 4.2500 4.4000 4.5000 4.3000 3.6500 -
P/RPS 5.69 6.25 5.80 5.76 5.67 6.10 4.75 12.80% QoQ % -8.96% 7.76% 0.69% 1.59% -7.05% 28.42% - Horiz. % 119.79% 131.58% 122.11% 121.26% 119.37% 128.42% 100.00%
P/EPS 79.27 88.97 96.15 80.59 77.59 70.50 55.98 26.13% QoQ % -10.90% -7.47% 19.31% 3.87% 10.06% 25.94% - Horiz. % 141.60% 158.93% 171.76% 143.96% 138.60% 125.94% 100.00%
EY 1.26 1.12 1.04 1.24 1.29 1.42 1.79 -20.89% QoQ % 12.50% 7.69% -16.13% -3.88% -9.15% -20.67% - Horiz. % 70.39% 62.57% 58.10% 69.27% 72.07% 79.33% 100.00%
DY 0.81 0.76 0.59 0.80 0.78 0.93 1.10 -18.47% QoQ % 6.58% 28.81% -26.25% 2.56% -16.13% -15.45% - Horiz. % 73.64% 69.09% 53.64% 72.73% 70.91% 84.55% 100.00%
P/NAPS 2.86 4.63 2.91 3.01 3.12 4.30 2.61 6.29% QoQ % -38.23% 59.11% -3.32% -3.53% -27.44% 64.75% - Horiz. % 109.58% 177.39% 111.49% 115.33% 119.54% 164.75% 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 Q2 2014.pdf 
