[SCIPACK] QoQ Quarter Result on 2017-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 105,661 102,034 86,836 94,116 90,360 94,066 97,033 5.83% QoQ % 3.55% 17.50% -7.74% 4.16% -3.94% -3.06% - Horiz. % 108.89% 105.15% 89.49% 96.99% 93.12% 96.94% 100.00%
PBT 11,172 10,482 6,653 7,435 7,268 7,181 7,428 31.17% QoQ % 6.58% 57.55% -10.52% 2.30% 1.21% -3.33% - Horiz. % 150.40% 141.11% 89.57% 100.09% 97.85% 96.67% 100.00%
Tax -2,680 -2,710 -1,608 -1,667 -1,337 -1,178 -1,352 57.60% QoQ % 1.11% -68.53% 3.54% -24.68% -13.50% 12.87% - Horiz. % 198.22% 200.44% 118.93% 123.30% 98.89% 87.13% 100.00%
NP 8,492 7,772 5,045 5,768 5,931 6,003 6,076 24.93% QoQ % 9.26% 54.05% -12.53% -2.75% -1.20% -1.20% - Horiz. % 139.76% 127.91% 83.03% 94.93% 97.61% 98.80% 100.00%
NP to SH 7,930 7,215 5,045 5,768 5,931 6,003 6,076 19.37% QoQ % 9.91% 43.01% -12.53% -2.75% -1.20% -1.20% - Horiz. % 130.51% 118.75% 83.03% 94.93% 97.61% 98.80% 100.00%
Tax Rate 23.99 % 25.85 % 24.17 % 22.42 % 18.40 % 16.40 % 18.20 % 20.16% QoQ % -7.20% 6.95% 7.81% 21.85% 12.20% -9.89% - Horiz. % 131.81% 142.03% 132.80% 123.19% 101.10% 90.11% 100.00%
Total Cost 97,169 94,262 81,791 88,348 84,429 88,063 90,957 4.49% QoQ % 3.08% 15.25% -7.42% 4.64% -4.13% -3.18% - Horiz. % 106.83% 103.63% 89.92% 97.13% 92.82% 96.82% 100.00%
Net Worth 199,662 235,901 196,737 193,613 190,510 184,707 185,277 5.10% QoQ % -15.36% 19.91% 1.61% 1.63% 3.14% -0.31% - Horiz. % 107.76% 127.32% 106.19% 104.50% 102.82% 99.69% 100.00%
Dividend 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 4,255 3,767 3,278 3,599 3,592 3,585 3,623 11.27% QoQ % 12.93% 14.91% -8.91% 0.20% 0.19% -1.06% - Horiz. % 117.42% 103.98% 90.48% 99.33% 99.14% 98.94% 100.00%
Div Payout % 53.66 % 52.22 % 64.99 % 62.41 % 60.57 % 59.73 % 59.64 % -6.78% QoQ % 2.76% -19.65% 4.13% 3.04% 1.41% 0.15% - Horiz. % 89.97% 87.56% 108.97% 104.64% 101.56% 100.15% 100.00%
Equity 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 199,662 235,901 196,737 193,613 190,510 184,707 185,277 5.10% QoQ % -15.36% 19.91% 1.61% 1.63% 3.14% -0.31% - Horiz. % 107.76% 127.32% 106.19% 104.50% 102.82% 99.69% 100.00%
NOSH 327,315 327,641 327,895 272,695 272,158 271,628 272,466 12.97% QoQ % -0.10% -0.08% 20.24% 0.20% 0.19% -0.31% - Horiz. % 120.13% 120.25% 120.34% 100.08% 99.89% 99.69% 100.00%
Ratio Analysis 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.04 % 7.62 % 5.81 % 6.13 % 6.56 % 6.38 % 6.26 % 18.10% QoQ % 5.51% 31.15% -5.22% -6.55% 2.82% 1.92% - Horiz. % 128.43% 121.73% 92.81% 97.92% 104.79% 101.92% 100.00%
ROE 3.97 % 3.06 % 2.56 % 2.98 % 3.11 % 3.25 % 3.28 % 13.53% QoQ % 29.74% 19.53% -14.09% -4.18% -4.31% -0.91% - Horiz. % 121.04% 93.29% 78.05% 90.85% 94.82% 99.09% 100.00%
Per Share 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 32.28 31.14 26.48 34.51 33.20 34.63 35.61 -6.32% QoQ % 3.66% 17.60% -23.27% 3.95% -4.13% -2.75% - Horiz. % 90.65% 87.45% 74.36% 96.91% 93.23% 97.25% 100.00%
EPS 2.42 2.20 1.54 2.12 2.18 2.21 2.23 5.59% QoQ % 10.00% 42.86% -27.36% -2.75% -1.36% -0.90% - Horiz. % 108.52% 98.65% 69.06% 95.07% 97.76% 99.10% 100.00%
DPS 1.30 1.15 1.00 1.32 1.32 1.32 1.33 -1.51% QoQ % 13.04% 15.00% -24.24% 0.00% 0.00% -0.75% - Horiz. % 97.74% 86.47% 75.19% 99.25% 99.25% 99.25% 100.00%
NAPS 0.6100 0.7200 0.6000 0.7100 0.7000 0.6800 0.6800 -6.97% QoQ % -15.28% 20.00% -15.49% 1.43% 2.94% 0.00% - Horiz. % 89.71% 105.88% 88.24% 104.41% 102.94% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 351,171 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 30.09 29.06 24.73 26.80 25.73 26.79 27.63 5.83% QoQ % 3.54% 17.51% -7.72% 4.16% -3.96% -3.04% - Horiz. % 108.90% 105.18% 89.50% 97.00% 93.12% 96.96% 100.00%
EPS 2.26 2.05 1.44 1.64 1.69 1.71 1.73 19.44% QoQ % 10.24% 42.36% -12.20% -2.96% -1.17% -1.16% - Horiz. % 130.64% 118.50% 83.24% 94.80% 97.69% 98.84% 100.00%
DPS 1.21 1.07 0.93 1.03 1.02 1.02 1.03 11.30% QoQ % 13.08% 15.05% -9.71% 0.98% 0.00% -0.97% - Horiz. % 117.48% 103.88% 90.29% 100.00% 99.03% 99.03% 100.00%
NAPS 0.5686 0.6718 0.5602 0.5513 0.5425 0.5260 0.5276 5.10% QoQ % -15.36% 19.92% 1.61% 1.62% 3.14% -0.30% - Horiz. % 107.77% 127.33% 106.18% 104.49% 102.82% 99.70% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.2900 2.1900 2.3100 2.4600 2.2300 2.2200 2.1100 -
P/RPS 7.09 7.03 8.72 7.13 6.72 6.41 5.92 12.74% QoQ % 0.85% -19.38% 22.30% 6.10% 4.84% 8.28% - Horiz. % 119.76% 118.75% 147.30% 120.44% 113.51% 108.28% 100.00%
P/EPS 94.52 99.45 150.14 116.30 102.33 100.45 94.62 -0.07% QoQ % -4.96% -33.76% 29.10% 13.65% 1.87% 6.16% - Horiz. % 99.89% 105.10% 158.68% 122.91% 108.15% 106.16% 100.00%
EY 1.06 1.01 0.67 0.86 0.98 1.00 1.06 - QoQ % 4.95% 50.75% -22.09% -12.24% -2.00% -5.66% - Horiz. % 100.00% 95.28% 63.21% 81.13% 92.45% 94.34% 100.00%
DY 0.57 0.53 0.43 0.54 0.59 0.59 0.63 -6.44% QoQ % 7.55% 23.26% -20.37% -8.47% 0.00% -6.35% - Horiz. % 90.48% 84.13% 68.25% 85.71% 93.65% 93.65% 100.00%
P/NAPS 3.75 3.04 3.85 3.46 3.19 3.26 3.10 13.49% QoQ % 23.36% -21.04% 11.27% 8.46% -2.15% 5.16% - Horiz. % 120.97% 98.06% 124.19% 111.61% 102.90% 105.16% 100.00%
Price Multiplier on Announcement Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 05/02/18 20/11/17 09/08/17 04/05/17 24/02/17 10/11/16 10/08/16 -
Price 2.3200 2.1900 2.2000 2.5500 2.3500 2.2800 2.0700 -
P/RPS 7.19 7.03 8.31 7.39 7.08 6.58 5.81 15.22% QoQ % 2.28% -15.40% 12.45% 4.38% 7.60% 13.25% - Horiz. % 123.75% 121.00% 143.03% 127.19% 121.86% 113.25% 100.00%
P/EPS 95.76 99.45 142.99 120.56 107.84 103.17 92.83 2.09% QoQ % -3.71% -30.45% 18.60% 11.80% 4.53% 11.14% - Horiz. % 103.16% 107.13% 154.03% 129.87% 116.17% 111.14% 100.00%
EY 1.04 1.01 0.70 0.83 0.93 0.97 1.08 -2.48% QoQ % 2.97% 44.29% -15.66% -10.75% -4.12% -10.19% - Horiz. % 96.30% 93.52% 64.81% 76.85% 86.11% 89.81% 100.00%
DY 0.56 0.53 0.45 0.52 0.56 0.58 0.64 -8.50% QoQ % 5.66% 17.78% -13.46% -7.14% -3.45% -9.38% - Horiz. % 87.50% 82.81% 70.31% 81.25% 87.50% 90.62% 100.00%
P/NAPS 3.80 3.04 3.67 3.59 3.36 3.35 3.04 15.99% QoQ % 25.00% -17.17% 2.23% 6.85% 0.30% 10.20% - Horiz. % 125.00% 100.00% 120.72% 118.09% 110.53% 110.20% 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 Q1 2017.pdf 
