[SCIPACK] QoQ Quarter Result on 2017-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 0 104,741 105,661 102,034 86,836 94,116 90,360 - QoQ % 0.00% -0.87% 3.55% 17.50% -7.74% 4.16% - Horiz. % 0.00% 115.92% 116.93% 112.92% 96.10% 104.16% 100.00%
PBT 0 8,542 11,172 10,482 6,653 7,435 7,268 - QoQ % 0.00% -23.54% 6.58% 57.55% -10.52% 2.30% - Horiz. % 0.00% 117.53% 153.71% 144.22% 91.54% 102.30% 100.00%
Tax 0 -1,461 -2,680 -2,710 -1,608 -1,667 -1,337 - QoQ % 0.00% 45.49% 1.11% -68.53% 3.54% -24.68% - Horiz. % -0.00% 109.27% 200.45% 202.69% 120.27% 124.68% 100.00%
NP 0 7,081 8,492 7,772 5,045 5,768 5,931 - QoQ % 0.00% -16.62% 9.26% 54.05% -12.53% -2.75% - Horiz. % 0.00% 119.39% 143.18% 131.04% 85.06% 97.25% 100.00%
NP to SH 0 6,476 7,930 7,215 5,045 5,768 5,931 - QoQ % 0.00% -18.34% 9.91% 43.01% -12.53% -2.75% - Horiz. % 0.00% 109.19% 133.70% 121.65% 85.06% 97.25% 100.00%
Tax Rate - % 17.10 % 23.99 % 25.85 % 24.17 % 22.42 % 18.40 % - QoQ % 0.00% -28.72% -7.20% 6.95% 7.81% 21.85% - Horiz. % 0.00% 92.93% 130.38% 140.49% 131.36% 121.85% 100.00%
Total Cost 0 97,660 97,169 94,262 81,791 88,348 84,429 - QoQ % 0.00% 0.51% 3.08% 15.25% -7.42% 4.64% - Horiz. % 0.00% 115.67% 115.09% 111.65% 96.88% 104.64% 100.00%
Net Worth - 203,280 199,662 235,901 196,737 193,613 190,510 - QoQ % 0.00% 1.81% -15.36% 19.91% 1.61% 1.63% - Horiz. % 0.00% 106.70% 104.80% 123.83% 103.27% 101.63% 100.00%
Dividend 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 3,442 4,255 3,767 3,278 3,599 3,592 - QoQ % 0.00% -19.09% 12.93% 14.91% -8.91% 0.20% - Horiz. % 0.00% 95.83% 118.44% 104.88% 91.27% 100.20% 100.00%
Div Payout % - % 53.16 % 53.66 % 52.22 % 64.99 % 62.41 % 60.57 % - QoQ % 0.00% -0.93% 2.76% -19.65% 4.13% 3.04% - Horiz. % 0.00% 87.77% 88.59% 86.21% 107.30% 103.04% 100.00%
Equity 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth - 203,280 199,662 235,901 196,737 193,613 190,510 - QoQ % 0.00% 1.81% -15.36% 19.91% 1.61% 1.63% - Horiz. % 0.00% 106.70% 104.80% 123.83% 103.27% 101.63% 100.00%
NOSH 327,872 327,872 327,315 327,641 327,895 272,695 272,158 15.05% QoQ % 0.00% 0.17% -0.10% -0.08% 20.24% 0.20% - Horiz. % 120.47% 120.47% 120.27% 120.39% 120.48% 100.20% 100.00%
Ratio Analysis 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin - % 6.76 % 8.04 % 7.62 % 5.81 % 6.13 % 6.56 % - QoQ % 0.00% -15.92% 5.51% 31.15% -5.22% -6.55% - Horiz. % 0.00% 103.05% 122.56% 116.16% 88.57% 93.45% 100.00%
ROE - % 3.19 % 3.97 % 3.06 % 2.56 % 2.98 % 3.11 % - QoQ % 0.00% -19.65% 29.74% 19.53% -14.09% -4.18% - Horiz. % 0.00% 102.57% 127.65% 98.39% 82.32% 95.82% 100.00%
Per Share 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS - 31.95 32.28 31.14 26.48 34.51 33.20 - QoQ % 0.00% -1.02% 3.66% 17.60% -23.27% 3.95% - Horiz. % 0.00% 96.23% 97.23% 93.80% 79.76% 103.95% 100.00%
EPS 0.00 1.98 2.42 2.20 1.54 2.12 2.18 - QoQ % 0.00% -18.18% 10.00% 42.86% -27.36% -2.75% - Horiz. % 0.00% 90.83% 111.01% 100.92% 70.64% 97.25% 100.00%
DPS 0.00 1.05 1.30 1.15 1.00 1.32 1.32 - QoQ % 0.00% -19.23% 13.04% 15.00% -24.24% 0.00% - Horiz. % 0.00% 79.55% 98.48% 87.12% 75.76% 100.00% 100.00%
NAPS - 0.6200 0.6100 0.7200 0.6000 0.7100 0.7000 - QoQ % 0.00% 1.64% -15.28% 20.00% -15.49% 1.43% - Horiz. % 0.00% 88.57% 87.14% 102.86% 85.71% 101.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 351,171 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS - 29.83 30.09 29.06 24.73 26.80 25.73 - QoQ % 0.00% -0.86% 3.54% 17.51% -7.72% 4.16% - Horiz. % 0.00% 115.93% 116.95% 112.94% 96.11% 104.16% 100.00%
EPS 0.00 1.84 2.26 2.05 1.44 1.64 1.69 - QoQ % 0.00% -18.58% 10.24% 42.36% -12.20% -2.96% - Horiz. % 0.00% 108.88% 133.73% 121.30% 85.21% 97.04% 100.00%
DPS 0.00 0.98 1.21 1.07 0.93 1.03 1.02 - QoQ % 0.00% -19.01% 13.08% 15.05% -9.71% 0.98% - Horiz. % 0.00% 96.08% 118.63% 104.90% 91.18% 100.98% 100.00%
NAPS - 0.5789 0.5686 0.6718 0.5602 0.5513 0.5425 - QoQ % 0.00% 1.81% -15.36% 19.92% 1.61% 1.62% - Horiz. % 0.00% 106.71% 104.81% 123.83% 103.26% 101.62% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/04/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.2300 2.3000 2.2900 2.1900 2.3100 2.4600 2.2300 -
P/RPS 0.00 7.20 7.09 7.03 8.72 7.13 6.72 - QoQ % 0.00% 1.55% 0.85% -19.38% 22.30% 6.10% - Horiz. % 0.00% 107.14% 105.51% 104.61% 129.76% 106.10% 100.00%
P/EPS 0.00 116.45 94.52 99.45 150.14 116.30 102.33 - QoQ % 0.00% 23.20% -4.96% -33.76% 29.10% 13.65% - Horiz. % 0.00% 113.80% 92.37% 97.19% 146.72% 113.65% 100.00%
EY 0.00 0.86 1.06 1.01 0.67 0.86 0.98 - QoQ % 0.00% -18.87% 4.95% 50.75% -22.09% -12.24% - Horiz. % 0.00% 87.76% 108.16% 103.06% 68.37% 87.76% 100.00%
DY 0.00 0.46 0.57 0.53 0.43 0.54 0.59 - QoQ % 0.00% -19.30% 7.55% 23.26% -20.37% -8.47% - Horiz. % 0.00% 77.97% 96.61% 89.83% 72.88% 91.53% 100.00%
P/NAPS 0.00 3.71 3.75 3.04 3.85 3.46 3.19 - QoQ % 0.00% -1.07% 23.36% -21.04% 11.27% 8.46% - Horiz. % 0.00% 116.30% 117.55% 95.30% 120.69% 108.46% 100.00%
Price Multiplier on Announcement Date 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date - 14/05/18 05/02/18 20/11/17 09/08/17 04/05/17 24/02/17 -
Price 0.0000 2.2300 2.3200 2.1900 2.2000 2.5500 2.3500 -
P/RPS 0.00 6.98 7.19 7.03 8.31 7.39 7.08 - QoQ % 0.00% -2.92% 2.28% -15.40% 12.45% 4.38% - Horiz. % 0.00% 98.59% 101.55% 99.29% 117.37% 104.38% 100.00%
P/EPS 0.00 112.90 95.76 99.45 142.99 120.56 107.84 - QoQ % 0.00% 17.90% -3.71% -30.45% 18.60% 11.80% - Horiz. % 0.00% 104.69% 88.80% 92.22% 132.59% 111.80% 100.00%
EY 0.00 0.89 1.04 1.01 0.70 0.83 0.93 - QoQ % 0.00% -14.42% 2.97% 44.29% -15.66% -10.75% - Horiz. % 0.00% 95.70% 111.83% 108.60% 75.27% 89.25% 100.00%
DY 0.00 0.47 0.56 0.53 0.45 0.52 0.56 - QoQ % 0.00% -16.07% 5.66% 17.78% -13.46% -7.14% - Horiz. % 0.00% 83.93% 100.00% 94.64% 80.36% 92.86% 100.00%
P/NAPS 0.00 3.60 3.80 3.04 3.67 3.59 3.36 - QoQ % 0.00% -5.26% 25.00% -17.17% 2.23% 6.85% - Horiz. % 0.00% 107.14% 113.10% 90.48% 109.23% 106.85% 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
Qtrly Rpt Q3 2017.pdf 
