[SCIPACK] QoQ Quarter Result on 2015-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 89,699 83,113 86,010 89,673 86,157 84,047 83,090 5.23% QoQ % 7.92% -3.37% -4.08% 4.08% 2.51% 1.15% - Horiz. % 107.95% 100.03% 103.51% 107.92% 103.69% 101.15% 100.00%
PBT 8,073 8,900 9,136 9,543 8,149 7,132 6,674 13.51% QoQ % -9.29% -2.58% -4.26% 17.11% 14.26% 6.86% - Horiz. % 120.96% 133.35% 136.89% 142.99% 122.10% 106.86% 100.00%
Tax -1,565 -2,312 -2,379 -2,354 -1,962 -1,232 -1,658 -3.77% QoQ % 32.31% 2.82% -1.06% -19.98% -59.25% 25.69% - Horiz. % 94.39% 139.45% 143.49% 141.98% 118.34% 74.31% 100.00%
NP 6,508 6,588 6,757 7,189 6,187 5,900 5,016 18.94% QoQ % -1.21% -2.50% -6.01% 16.20% 4.86% 17.62% - Horiz. % 129.74% 131.34% 134.71% 143.32% 123.35% 117.62% 100.00%
NP to SH 6,508 6,588 6,757 7,189 6,187 5,900 5,016 18.94% QoQ % -1.21% -2.50% -6.01% 16.20% 4.86% 17.62% - Horiz. % 129.74% 131.34% 134.71% 143.32% 123.35% 117.62% 100.00%
Tax Rate 19.39 % 25.98 % 26.04 % 24.67 % 24.08 % 17.27 % 24.84 % -15.21% QoQ % -25.37% -0.23% 5.55% 2.45% 39.43% -30.48% - Horiz. % 78.06% 104.59% 104.83% 99.32% 96.94% 69.52% 100.00%
Total Cost 83,191 76,525 79,253 82,484 79,970 78,147 78,074 4.32% QoQ % 8.71% -3.44% -3.92% 3.14% 2.33% 0.09% - Horiz. % 106.55% 98.02% 101.51% 105.65% 102.43% 100.09% 100.00%
Net Worth 183,208 434,643 176,861 174,898 171,419 113,378 165,686 6.92% QoQ % -57.85% 145.75% 1.12% 2.03% 51.19% -31.57% - Horiz. % 110.58% 262.33% 106.74% 105.56% 103.46% 68.43% 100.00%
Dividend 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 3,964 3,553 3,968 4,542 3,973 3,968 2,837 24.97% QoQ % 11.57% -10.44% -12.65% 14.33% 0.13% 39.87% - Horiz. % 139.75% 125.26% 139.86% 160.12% 140.05% 139.87% 100.00%
Div Payout % 60.92 % 53.94 % 58.72 % 63.19 % 64.22 % 67.26 % 56.56 % 5.07% QoQ % 12.94% -8.14% -7.07% -1.60% -4.52% 18.92% - Horiz. % 107.71% 95.37% 103.82% 111.72% 113.54% 118.92% 100.00%
Equity 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 183,208 434,643 176,861 174,898 171,419 113,378 165,686 6.92% QoQ % -57.85% 145.75% 1.12% 2.03% 51.19% -31.57% - Horiz. % 110.58% 262.33% 106.74% 105.56% 103.46% 68.43% 100.00%
NOSH 273,445 273,360 113,372 113,570 113,522 113,378 113,484 79.64% QoQ % 0.03% 141.12% -0.17% 0.04% 0.13% -0.09% - Horiz. % 240.95% 240.88% 99.90% 100.08% 100.03% 99.91% 100.00%
Ratio Analysis 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.26 % 7.93 % 7.86 % 8.02 % 7.18 % 7.02 % 6.04 % 13.04% QoQ % -8.45% 0.89% -2.00% 11.70% 2.28% 16.23% - Horiz. % 120.20% 131.29% 130.13% 132.78% 118.87% 116.23% 100.00%
ROE 3.55 % 1.52 % 3.82 % 4.11 % 3.61 % 5.20 % 3.03 % 11.13% QoQ % 133.55% -60.21% -7.06% 13.85% -30.58% 71.62% - Horiz. % 117.16% 50.17% 126.07% 135.64% 119.14% 171.62% 100.00%
Per Share 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 32.80 30.40 75.86 78.96 75.89 74.13 73.22 -41.43% QoQ % 7.89% -59.93% -3.93% 4.05% 2.37% 1.24% - Horiz. % 44.80% 41.52% 103.61% 107.84% 103.65% 101.24% 100.00%
EPS 2.38 2.41 5.96 6.33 5.45 2.17 4.42 -33.79% QoQ % -1.24% -59.56% -5.85% 16.15% 151.15% -50.90% - Horiz. % 53.85% 54.52% 134.84% 143.21% 123.30% 49.10% 100.00%
DPS 1.45 1.30 3.50 4.00 3.50 3.50 2.50 -30.43% QoQ % 11.54% -62.86% -12.50% 14.29% 0.00% 40.00% - Horiz. % 58.00% 52.00% 140.00% 160.00% 140.00% 140.00% 100.00%
NAPS 0.6700 1.5900 1.5600 1.5400 1.5100 1.0000 1.4600 -40.48% QoQ % -57.86% 1.92% 1.30% 1.99% 51.00% -31.51% - Horiz. % 45.89% 108.90% 106.85% 105.48% 103.42% 68.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 351,171 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 25.54 23.67 24.49 25.54 24.53 23.93 23.66 5.22% QoQ % 7.90% -3.35% -4.11% 4.12% 2.51% 1.14% - Horiz. % 107.95% 100.04% 103.51% 107.95% 103.68% 101.14% 100.00%
EPS 1.85 1.88 1.92 2.05 1.76 1.68 1.43 18.71% QoQ % -1.60% -2.08% -6.34% 16.48% 4.76% 17.48% - Horiz. % 129.37% 131.47% 134.27% 143.36% 123.08% 117.48% 100.00%
DPS 1.13 1.01 1.13 1.29 1.13 1.13 0.81 24.83% QoQ % 11.88% -10.62% -12.40% 14.16% 0.00% 39.51% - Horiz. % 139.51% 124.69% 139.51% 159.26% 139.51% 139.51% 100.00%
NAPS 0.5217 1.2377 0.5036 0.4980 0.4881 0.3229 0.4718 6.93% QoQ % -57.85% 145.77% 1.12% 2.03% 51.16% -31.56% - Horiz. % 110.58% 262.34% 106.74% 105.55% 103.45% 68.44% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.1700 5.4900 4.4000 4.3000 4.4500 4.2600 4.3000 -
P/RPS 6.62 18.06 5.80 5.45 5.86 5.75 5.87 8.34% QoQ % -63.34% 211.38% 6.42% -7.00% 1.91% -2.04% - Horiz. % 112.78% 307.67% 98.81% 92.84% 99.83% 97.96% 100.00%
P/EPS 91.18 227.80 73.83 67.93 81.65 81.86 97.29 -4.23% QoQ % -59.97% 208.55% 8.69% -16.80% -0.26% -15.86% - Horiz. % 93.72% 234.15% 75.89% 69.82% 83.92% 84.14% 100.00%
EY 1.10 0.44 1.35 1.47 1.22 1.22 1.03 4.48% QoQ % 150.00% -67.41% -8.16% 20.49% 0.00% 18.45% - Horiz. % 106.80% 42.72% 131.07% 142.72% 118.45% 118.45% 100.00%
DY 0.67 0.24 0.80 0.93 0.79 0.82 0.58 10.08% QoQ % 179.17% -70.00% -13.98% 17.72% -3.66% 41.38% - Horiz. % 115.52% 41.38% 137.93% 160.34% 136.21% 141.38% 100.00%
P/NAPS 3.24 3.45 2.82 2.79 2.95 4.26 2.95 6.44% QoQ % -6.09% 22.34% 1.08% -5.42% -30.75% 44.41% - Horiz. % 109.83% 116.95% 95.59% 94.58% 100.00% 144.41% 100.00%
Price Multiplier on Announcement Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 05/05/16 22/02/16 17/11/15 12/08/15 07/05/15 11/02/15 21/10/14 -
Price 2.0700 2.2200 5.2400 4.2400 4.3200 4.6300 4.2500 -
P/RPS 6.31 7.30 6.91 5.37 5.69 6.25 5.80 5.77% QoQ % -13.56% 5.64% 28.68% -5.62% -8.96% 7.76% - Horiz. % 108.79% 125.86% 119.14% 92.59% 98.10% 107.76% 100.00%
P/EPS 86.97 92.12 87.92 66.98 79.27 88.97 96.15 -6.47% QoQ % -5.59% 4.78% 31.26% -15.50% -10.90% -7.47% - Horiz. % 90.45% 95.81% 91.44% 69.66% 82.44% 92.53% 100.00%
EY 1.15 1.09 1.14 1.49 1.26 1.12 1.04 6.93% QoQ % 5.50% -4.39% -23.49% 18.25% 12.50% 7.69% - Horiz. % 110.58% 104.81% 109.62% 143.27% 121.15% 107.69% 100.00%
DY 0.70 0.59 0.67 0.94 0.81 0.76 0.59 12.06% QoQ % 18.64% -11.94% -28.72% 16.05% 6.58% 28.81% - Horiz. % 118.64% 100.00% 113.56% 159.32% 137.29% 128.81% 100.00%
P/NAPS 3.09 1.40 3.36 2.75 2.86 4.63 2.91 4.08% QoQ % 120.71% -58.33% 22.18% -3.85% -38.23% 59.11% - Horiz. % 106.19% 48.11% 115.46% 94.50% 98.28% 159.11% 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 2015.pdf 
