[SCIPACK] QoQ Quarter Result on 2020-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 150,123 161,342 156,678 155,774 151,976 158,963 152,564 -1.07% QoQ % -6.95% 2.98% 0.58% 2.50% -4.40% 4.19% - Horiz. % 98.40% 105.75% 102.70% 102.10% 99.61% 104.19% 100.00%
PBT 12,751 16,121 17,183 13,123 15,199 20,025 14,955 -10.09% QoQ % -20.90% -6.18% 30.94% -13.66% -24.10% 33.90% - Horiz. % 85.26% 107.80% 114.90% 87.75% 101.63% 133.90% 100.00%
Tax -2,674 -963 -4,351 -3,473 -3,851 -4,662 -3,651 -18.76% QoQ % -177.67% 77.87% -25.28% 9.82% 17.40% -27.69% - Horiz. % 73.24% 26.38% 119.17% 95.12% 105.48% 127.69% 100.00%
NP 10,077 15,158 12,832 9,650 11,348 15,363 11,304 -7.38% QoQ % -33.52% 18.13% 32.97% -14.96% -26.13% 35.91% - Horiz. % 89.15% 134.09% 113.52% 85.37% 100.39% 135.91% 100.00%
NP to SH 10,257 15,097 12,788 11,225 10,837 14,632 10,976 -4.42% QoQ % -32.06% 18.06% 13.92% 3.58% -25.94% 33.31% - Horiz. % 93.45% 137.55% 116.51% 102.27% 98.73% 133.31% 100.00%
Tax Rate 20.97 % 5.97 % 25.32 % 26.46 % 25.34 % 23.28 % 24.41 % -9.64% QoQ % 251.26% -76.42% -4.31% 4.42% 8.85% -4.63% - Horiz. % 85.91% 24.46% 103.73% 108.40% 103.81% 95.37% 100.00%
Total Cost 140,046 146,184 143,846 146,124 140,628 143,600 141,260 -0.57% QoQ % -4.20% 1.63% -1.56% 3.91% -2.07% 1.66% - Horiz. % 99.14% 103.49% 101.83% 103.44% 99.55% 101.66% 100.00%
Net Worth 274,992 271,707 265,152 252,057 245,511 232,417 216,049 17.47% QoQ % 1.21% 2.47% 5.20% 2.67% 5.63% 7.58% - Horiz. % 127.28% 125.76% 122.73% 116.67% 113.64% 107.58% 100.00%
Dividend 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div 6,547 - - 9,820 6,546 - - - QoQ % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% - Horiz. % 100.01% 0.00% 0.00% 150.00% 100.00% - -
Div Payout % 63.83 % - % - % 87.49 % 60.41 % - % - % - QoQ % 0.00% 0.00% 0.00% 44.83% 0.00% 0.00% - Horiz. % 105.66% 0.00% 0.00% 144.83% 100.00% - -
Equity 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 274,992 271,707 265,152 252,057 245,511 232,417 216,049 17.47% QoQ % 1.21% 2.47% 5.20% 2.67% 5.63% 7.58% - Horiz. % 127.28% 125.76% 122.73% 116.67% 113.64% 107.58% 100.00%
NOSH 327,372 327,359 327,349 327,348 327,348 327,348 327,348 0.00% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.01% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 6.71 % 9.39 % 8.19 % 6.19 % 7.47 % 9.66 % 7.41 % -6.41% QoQ % -28.54% 14.65% 32.31% -17.14% -22.67% 30.36% - Horiz. % 90.55% 126.72% 110.53% 83.54% 100.81% 130.36% 100.00%
ROE 3.73 % 5.56 % 4.82 % 4.45 % 4.41 % 6.30 % 5.08 % -18.63% QoQ % -32.91% 15.35% 8.31% 0.91% -30.00% 24.02% - Horiz. % 73.43% 109.45% 94.88% 87.60% 86.81% 124.02% 100.00%
Per Share 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 45.86 49.29 47.86 47.59 46.43 48.56 46.61 -1.08% QoQ % -6.96% 2.99% 0.57% 2.50% -4.39% 4.18% - Horiz. % 98.39% 105.75% 102.68% 102.10% 99.61% 104.18% 100.00%
EPS 3.13 4.61 3.91 3.43 3.31 4.47 3.35 -4.43% QoQ % -32.10% 17.90% 13.99% 3.63% -25.95% 33.43% - Horiz. % 93.43% 137.61% 116.72% 102.39% 98.81% 133.43% 100.00%
DPS 2.00 0.00 0.00 3.00 2.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 150.00% 100.00% - -
NAPS 0.8400 0.8300 0.8100 0.7700 0.7500 0.7100 0.6600 17.46% QoQ % 1.20% 2.47% 5.19% 2.67% 5.63% 7.58% - Horiz. % 127.27% 125.76% 122.73% 116.67% 113.64% 107.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 351,171 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 42.75 45.94 44.62 44.36 43.28 45.27 43.44 -1.06% QoQ % -6.94% 2.96% 0.59% 2.50% -4.40% 4.21% - Horiz. % 98.41% 105.76% 102.72% 102.12% 99.63% 104.21% 100.00%
EPS 2.92 4.30 3.64 3.20 3.09 4.17 3.13 -4.53% QoQ % -32.09% 18.13% 13.75% 3.56% -25.90% 33.23% - Horiz. % 93.29% 137.38% 116.29% 102.24% 98.72% 133.23% 100.00%
DPS 1.86 0.00 0.00 2.80 1.86 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 50.54% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 150.54% 100.00% - -
NAPS 0.7831 0.7737 0.7551 0.7178 0.6991 0.6618 0.6152 17.47% QoQ % 1.21% 2.46% 5.20% 2.67% 5.64% 7.57% - Horiz. % 127.29% 125.76% 122.74% 116.68% 113.64% 107.57% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 2.5000 2.4600 2.6100 2.7800 2.0800 2.2300 2.0500 -
P/RPS 5.45 4.99 5.45 5.84 4.48 4.59 4.40 15.35% QoQ % 9.22% -8.44% -6.68% 30.36% -2.40% 4.32% - Horiz. % 123.86% 113.41% 123.86% 132.73% 101.82% 104.32% 100.00%
P/EPS 79.79 53.34 66.81 81.07 62.83 49.89 61.14 19.44% QoQ % 49.59% -20.16% -17.59% 29.03% 25.94% -18.40% - Horiz. % 130.50% 87.24% 109.27% 132.60% 102.76% 81.60% 100.00%
EY 1.25 1.87 1.50 1.23 1.59 2.00 1.64 -16.57% QoQ % -33.16% 24.67% 21.95% -22.64% -20.50% 21.95% - Horiz. % 76.22% 114.02% 91.46% 75.00% 96.95% 121.95% 100.00%
DY 0.80 0.00 0.00 1.08 0.96 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 12.50% 0.00% 0.00% - Horiz. % 83.33% 0.00% 0.00% 112.50% 100.00% - -
P/NAPS 2.98 2.96 3.22 3.61 2.77 3.14 3.11 -2.81% QoQ % 0.68% -8.07% -10.80% 30.32% -11.78% 0.96% - Horiz. % 95.82% 95.18% 103.54% 116.08% 89.07% 100.96% 100.00%
Price Multiplier on Announcement Date 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 22/06/21 09/03/21 16/12/20 17/09/20 22/06/20 09/03/20 02/12/19 -
Price 2.4500 2.3500 2.6500 2.6800 2.4500 2.2500 2.2700 -
P/RPS 5.34 4.77 5.54 5.63 5.28 4.63 4.87 6.34% QoQ % 11.95% -13.90% -1.60% 6.63% 14.04% -4.93% - Horiz. % 109.65% 97.95% 113.76% 115.61% 108.42% 95.07% 100.00%
P/EPS 78.20 50.96 67.84 78.16 74.01 50.34 67.70 10.10% QoQ % 53.45% -24.88% -13.20% 5.61% 47.02% -25.64% - Horiz. % 115.51% 75.27% 100.21% 115.45% 109.32% 74.36% 100.00%
EY 1.28 1.96 1.47 1.28 1.35 1.99 1.48 -9.23% QoQ % -34.69% 33.33% 14.84% -5.19% -32.16% 34.46% - Horiz. % 86.49% 132.43% 99.32% 86.49% 91.22% 134.46% 100.00%
DY 0.82 0.00 0.00 1.12 0.82 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 36.59% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 136.59% 100.00% - -
P/NAPS 2.92 2.83 3.27 3.48 3.27 3.17 3.44 -10.36% QoQ % 3.18% -13.46% -6.03% 6.42% 3.15% -7.85% - Horiz. % 84.88% 82.27% 95.06% 101.16% 95.06% 92.15% 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 Q7 2019.pdf 
