[SCIPACK] QoQ Quarter Result on 2016-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 102,034 86,836 94,116 90,360 94,066 97,033 89,699 8.96% QoQ % 17.50% -7.74% 4.16% -3.94% -3.06% 8.18% - Horiz. % 113.75% 96.81% 104.92% 100.74% 104.87% 108.18% 100.00%
PBT 10,482 6,653 7,435 7,268 7,181 7,428 8,073 19.00% QoQ % 57.55% -10.52% 2.30% 1.21% -3.33% -7.99% - Horiz. % 129.84% 82.41% 92.10% 90.03% 88.95% 92.01% 100.00%
Tax -2,710 -1,608 -1,667 -1,337 -1,178 -1,352 -1,565 44.15% QoQ % -68.53% 3.54% -24.68% -13.50% 12.87% 13.61% - Horiz. % 173.16% 102.75% 106.52% 85.43% 75.27% 86.39% 100.00%
NP 7,772 5,045 5,768 5,931 6,003 6,076 6,508 12.55% QoQ % 54.05% -12.53% -2.75% -1.20% -1.20% -6.64% - Horiz. % 119.42% 77.52% 88.63% 91.13% 92.24% 93.36% 100.00%
NP to SH 7,215 5,045 5,768 5,931 6,003 6,076 6,508 7.11% QoQ % 43.01% -12.53% -2.75% -1.20% -1.20% -6.64% - Horiz. % 110.86% 77.52% 88.63% 91.13% 92.24% 93.36% 100.00%
Tax Rate 25.85 % 24.17 % 22.42 % 18.40 % 16.40 % 18.20 % 19.39 % 21.11% QoQ % 6.95% 7.81% 21.85% 12.20% -9.89% -6.14% - Horiz. % 133.32% 124.65% 115.63% 94.89% 84.58% 93.86% 100.00%
Total Cost 94,262 81,791 88,348 84,429 88,063 90,957 83,191 8.68% QoQ % 15.25% -7.42% 4.64% -4.13% -3.18% 9.34% - Horiz. % 113.31% 98.32% 106.20% 101.49% 105.86% 109.34% 100.00%
Net Worth 235,901 196,737 193,613 190,510 184,707 185,277 183,208 18.34% QoQ % 19.91% 1.61% 1.63% 3.14% -0.31% 1.13% - Horiz. % 128.76% 107.38% 105.68% 103.99% 100.82% 101.13% 100.00%
Dividend 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 3,767 3,278 3,599 3,592 3,585 3,623 3,964 -3.34% QoQ % 14.91% -8.91% 0.20% 0.19% -1.06% -8.60% - Horiz. % 95.03% 82.70% 90.78% 90.61% 90.43% 91.40% 100.00%
Div Payout % 52.22 % 64.99 % 62.41 % 60.57 % 59.73 % 59.64 % 60.92 % -9.75% QoQ % -19.65% 4.13% 3.04% 1.41% 0.15% -2.10% - Horiz. % 85.72% 106.68% 102.45% 99.43% 98.05% 97.90% 100.00%
Equity 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 235,901 196,737 193,613 190,510 184,707 185,277 183,208 18.34% QoQ % 19.91% 1.61% 1.63% 3.14% -0.31% 1.13% - Horiz. % 128.76% 107.38% 105.68% 103.99% 100.82% 101.13% 100.00%
NOSH 327,641 327,895 272,695 272,158 271,628 272,466 273,445 12.80% QoQ % -0.08% 20.24% 0.20% 0.19% -0.31% -0.36% - Horiz. % 119.82% 119.91% 99.73% 99.53% 99.34% 99.64% 100.00%
Ratio Analysis 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.62 % 5.81 % 6.13 % 6.56 % 6.38 % 6.26 % 7.26 % 3.28% QoQ % 31.15% -5.22% -6.55% 2.82% 1.92% -13.77% - Horiz. % 104.96% 80.03% 84.44% 90.36% 87.88% 86.23% 100.00%
ROE 3.06 % 2.56 % 2.98 % 3.11 % 3.25 % 3.28 % 3.55 % -9.42% QoQ % 19.53% -14.09% -4.18% -4.31% -0.91% -7.61% - Horiz. % 86.20% 72.11% 83.94% 87.61% 91.55% 92.39% 100.00%
Per Share 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 31.14 26.48 34.51 33.20 34.63 35.61 32.80 -3.40% QoQ % 17.60% -23.27% 3.95% -4.13% -2.75% 8.57% - Horiz. % 94.94% 80.73% 105.21% 101.22% 105.58% 108.57% 100.00%
EPS 2.20 1.54 2.12 2.18 2.21 2.23 2.38 -5.10% QoQ % 42.86% -27.36% -2.75% -1.36% -0.90% -6.30% - Horiz. % 92.44% 64.71% 89.08% 91.60% 92.86% 93.70% 100.00%
DPS 1.15 1.00 1.32 1.32 1.32 1.33 1.45 -14.31% QoQ % 15.00% -24.24% 0.00% 0.00% -0.75% -8.28% - Horiz. % 79.31% 68.97% 91.03% 91.03% 91.03% 91.72% 100.00%
NAPS 0.7200 0.6000 0.7100 0.7000 0.6800 0.6800 0.6700 4.91% QoQ % 20.00% -15.49% 1.43% 2.94% 0.00% 1.49% - Horiz. % 107.46% 89.55% 105.97% 104.48% 101.49% 101.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 351,171 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 29.06 24.73 26.80 25.73 26.79 27.63 25.54 8.98% QoQ % 17.51% -7.72% 4.16% -3.96% -3.04% 8.18% - Horiz. % 113.78% 96.83% 104.93% 100.74% 104.89% 108.18% 100.00%
EPS 2.05 1.44 1.64 1.69 1.71 1.73 1.85 7.08% QoQ % 42.36% -12.20% -2.96% -1.17% -1.16% -6.49% - Horiz. % 110.81% 77.84% 88.65% 91.35% 92.43% 93.51% 100.00%
DPS 1.07 0.93 1.03 1.02 1.02 1.03 1.13 -3.57% QoQ % 15.05% -9.71% 0.98% 0.00% -0.97% -8.85% - Horiz. % 94.69% 82.30% 91.15% 90.27% 90.27% 91.15% 100.00%
NAPS 0.6718 0.5602 0.5513 0.5425 0.5260 0.5276 0.5217 18.34% QoQ % 19.92% 1.61% 1.62% 3.14% -0.30% 1.13% - Horiz. % 128.77% 107.38% 105.67% 103.99% 100.82% 101.13% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.1900 2.3100 2.4600 2.2300 2.2200 2.1100 2.1700 -
P/RPS 7.03 8.72 7.13 6.72 6.41 5.92 6.62 4.08% QoQ % -19.38% 22.30% 6.10% 4.84% 8.28% -10.57% - Horiz. % 106.19% 131.72% 107.70% 101.51% 96.83% 89.43% 100.00%
P/EPS 99.45 150.14 116.30 102.33 100.45 94.62 91.18 5.95% QoQ % -33.76% 29.10% 13.65% 1.87% 6.16% 3.77% - Horiz. % 109.07% 164.66% 127.55% 112.23% 110.17% 103.77% 100.00%
EY 1.01 0.67 0.86 0.98 1.00 1.06 1.10 -5.53% QoQ % 50.75% -22.09% -12.24% -2.00% -5.66% -3.64% - Horiz. % 91.82% 60.91% 78.18% 89.09% 90.91% 96.36% 100.00%
DY 0.53 0.43 0.54 0.59 0.59 0.63 0.67 -14.45% QoQ % 23.26% -20.37% -8.47% 0.00% -6.35% -5.97% - Horiz. % 79.10% 64.18% 80.60% 88.06% 88.06% 94.03% 100.00%
P/NAPS 3.04 3.85 3.46 3.19 3.26 3.10 3.24 -4.16% QoQ % -21.04% 11.27% 8.46% -2.15% 5.16% -4.32% - Horiz. % 93.83% 118.83% 106.79% 98.46% 100.62% 95.68% 100.00%
Price Multiplier on Announcement Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 09/08/17 04/05/17 24/02/17 10/11/16 10/08/16 05/05/16 -
Price 2.1900 2.2000 2.5500 2.3500 2.2800 2.0700 2.0700 -
P/RPS 7.03 8.31 7.39 7.08 6.58 5.81 6.31 7.46% QoQ % -15.40% 12.45% 4.38% 7.60% 13.25% -7.92% - Horiz. % 111.41% 131.70% 117.12% 112.20% 104.28% 92.08% 100.00%
P/EPS 99.45 142.99 120.56 107.84 103.17 92.83 86.97 9.34% QoQ % -30.45% 18.60% 11.80% 4.53% 11.14% 6.74% - Horiz. % 114.35% 164.41% 138.62% 124.00% 118.63% 106.74% 100.00%
EY 1.01 0.70 0.83 0.93 0.97 1.08 1.15 -8.28% QoQ % 44.29% -15.66% -10.75% -4.12% -10.19% -6.09% - Horiz. % 87.83% 60.87% 72.17% 80.87% 84.35% 93.91% 100.00%
DY 0.53 0.45 0.52 0.56 0.58 0.64 0.70 -16.91% QoQ % 17.78% -13.46% -7.14% -3.45% -9.38% -8.57% - Horiz. % 75.71% 64.29% 74.29% 80.00% 82.86% 91.43% 100.00%
P/NAPS 3.04 3.67 3.59 3.36 3.35 3.04 3.09 -1.08% QoQ % -17.17% 2.23% 6.85% 0.30% 10.20% -1.62% - Horiz. % 98.38% 118.77% 116.18% 108.74% 108.41% 98.38% 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 Q4 2016.pdf 
