[SCIPACK] YoY Quarter Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 158,963 0 106,373 86,836 97,033 89,673 86,975 11.39% YoY % 0.00% 0.00% 22.50% -10.51% 8.21% 3.10% - Horiz. % 182.77% 0.00% 122.30% 99.84% 111.56% 103.10% 100.00%
PBT 20,025 0 6,274 6,653 7,428 9,543 8,352 16.93% YoY % 0.00% 0.00% -5.70% -10.43% -22.16% 14.26% - Horiz. % 239.76% 0.00% 75.12% 79.66% 88.94% 114.26% 100.00%
Tax -4,662 0 -1,261 -1,608 -1,352 -2,354 -2,136 14.98% YoY % 0.00% 0.00% 21.58% -18.93% 42.57% -10.21% - Horiz. % 218.26% -0.00% 59.04% 75.28% 63.30% 110.21% 100.00%
NP 15,363 0 5,013 5,045 6,076 7,189 6,216 17.56% YoY % 0.00% 0.00% -0.63% -16.97% -15.48% 15.65% - Horiz. % 247.15% 0.00% 80.65% 81.16% 97.75% 115.65% 100.00%
NP to SH 14,632 0 4,651 5,045 6,076 7,189 6,216 16.54% YoY % 0.00% 0.00% -7.81% -16.97% -15.48% 15.65% - Horiz. % 235.39% 0.00% 74.82% 81.16% 97.75% 115.65% 100.00%
Tax Rate 23.28 % - % 20.10 % 24.17 % 18.20 % 24.67 % 25.57 % -1.66% YoY % 0.00% 0.00% -16.84% 32.80% -26.23% -3.52% - Horiz. % 91.04% 0.00% 78.61% 94.52% 71.18% 96.48% 100.00%
Total Cost 143,600 0 101,360 81,791 90,957 82,484 80,759 10.84% YoY % 0.00% 0.00% 23.93% -10.08% 10.27% 2.14% - Horiz. % 177.81% 0.00% 125.51% 101.28% 112.63% 102.14% 100.00%
Net Worth 232,417 - 203,211 196,737 185,277 174,898 166,215 6.18% YoY % 0.00% 0.00% 3.29% 6.19% 5.93% 5.22% - Horiz. % 139.83% 0.00% 122.26% 118.36% 111.47% 105.22% 100.00%
Dividend 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - 2,622 3,278 3,623 4,542 3,984 - YoY % 0.00% 0.00% -20.03% -9.52% -20.23% 14.01% - Horiz. % 0.00% 0.00% 65.81% 82.29% 90.94% 114.01% 100.00%
Div Payout % - % - % 56.38 % 64.99 % 59.64 % 63.19 % 64.10 % - YoY % 0.00% 0.00% -13.25% 8.97% -5.62% -1.42% - Horiz. % 0.00% 0.00% 87.96% 101.39% 93.04% 98.58% 100.00%
Equity 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 232,417 - 203,211 196,737 185,277 174,898 166,215 6.18% YoY % 0.00% 0.00% 3.29% 6.19% 5.93% 5.22% - Horiz. % 139.83% 0.00% 122.26% 118.36% 111.47% 105.22% 100.00%
NOSH 327,348 327,348 327,760 327,895 272,466 113,570 113,846 20.79% YoY % 0.00% -0.13% -0.04% 20.34% 139.91% -0.24% - Horiz. % 287.54% 287.54% 287.90% 288.02% 239.33% 99.76% 100.00%
Ratio Analysis 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 9.66 % - % 4.71 % 5.81 % 6.26 % 8.02 % 7.15 % 5.53% YoY % 0.00% 0.00% -18.93% -7.19% -21.95% 12.17% - Horiz. % 135.10% 0.00% 65.87% 81.26% 87.55% 112.17% 100.00%
ROE 6.30 % - % 2.29 % 2.56 % 3.28 % 4.11 % 3.74 % 9.77% YoY % 0.00% 0.00% -10.55% -21.95% -20.19% 9.89% - Horiz. % 168.45% 0.00% 61.23% 68.45% 87.70% 109.89% 100.00%
Per Share 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 48.56 - 32.45 26.48 35.61 78.96 76.40 -7.78% YoY % 0.00% 0.00% 22.55% -25.64% -54.90% 3.35% - Horiz. % 63.56% 0.00% 42.47% 34.66% 46.61% 103.35% 100.00%
EPS 4.47 0.00 1.42 1.54 2.23 6.33 5.46 -3.51% YoY % 0.00% 0.00% -7.79% -30.94% -64.77% 15.93% - Horiz. % 81.87% 0.00% 26.01% 28.21% 40.84% 115.93% 100.00%
DPS 0.00 0.00 0.80 1.00 1.33 4.00 3.50 - YoY % 0.00% 0.00% -20.00% -24.81% -66.75% 14.29% - Horiz. % 0.00% 0.00% 22.86% 28.57% 38.00% 114.29% 100.00%
NAPS 0.7100 - 0.6200 0.6000 0.6800 1.5400 1.4600 -12.10% YoY % 0.00% 0.00% 3.33% -11.76% -55.84% 5.48% - Horiz. % 48.63% 0.00% 42.47% 41.10% 46.58% 105.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 351,171 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 45.27 - 30.29 24.73 27.63 25.54 24.77 11.39% YoY % 0.00% 0.00% 22.48% -10.50% 8.18% 3.11% - Horiz. % 182.76% 0.00% 122.29% 99.84% 111.55% 103.11% 100.00%
EPS 4.17 0.00 1.32 1.44 1.73 2.05 1.77 16.56% YoY % 0.00% 0.00% -8.33% -16.76% -15.61% 15.82% - Horiz. % 235.59% 0.00% 74.58% 81.36% 97.74% 115.82% 100.00%
DPS 0.00 0.00 0.75 0.93 1.03 1.29 1.13 - YoY % 0.00% 0.00% -19.35% -9.71% -20.16% 14.16% - Horiz. % 0.00% 0.00% 66.37% 82.30% 91.15% 114.16% 100.00%
NAPS 0.6618 - 0.5787 0.5602 0.5276 0.4980 0.4733 6.18% YoY % 0.00% 0.00% 3.30% 6.18% 5.94% 5.22% - Horiz. % 139.83% 0.00% 122.27% 118.36% 111.47% 105.22% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/01/20 31/01/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.2300 1.6400 2.1000 2.3100 2.1100 4.3000 4.4000 -
P/RPS 4.59 0.00 6.47 8.72 5.92 5.45 5.76 -3.98% YoY % 0.00% 0.00% -25.80% 47.30% 8.62% -5.38% - Horiz. % 79.69% 0.00% 112.33% 151.39% 102.78% 94.62% 100.00%
P/EPS 49.89 0.00 147.99 150.14 94.62 67.93 80.59 -8.22% YoY % 0.00% 0.00% -1.43% 58.68% 39.29% -15.71% - Horiz. % 61.91% 0.00% 183.63% 186.30% 117.41% 84.29% 100.00%
EY 2.00 0.00 0.68 0.67 1.06 1.47 1.24 8.92% YoY % 0.00% 0.00% 1.49% -36.79% -27.89% 18.55% - Horiz. % 161.29% 0.00% 54.84% 54.03% 85.48% 118.55% 100.00%
DY 0.00 0.00 0.38 0.43 0.63 0.93 0.80 - YoY % 0.00% 0.00% -11.63% -31.75% -32.26% 16.25% - Horiz. % 0.00% 0.00% 47.50% 53.75% 78.75% 116.25% 100.00%
P/NAPS 3.14 0.00 3.39 3.85 3.10 2.79 3.01 0.76% YoY % 0.00% 0.00% -11.95% 24.19% 11.11% -7.31% - Horiz. % 104.32% 0.00% 112.62% 127.91% 102.99% 92.69% 100.00%
Price Multiplier on Announcement Date 31/01/20 31/01/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 09/03/20 - 16/08/18 09/08/17 10/08/16 12/08/15 23/07/14 -
Price 2.2500 0.0000 2.0500 2.2000 2.0700 4.2400 4.4000 -
P/RPS 4.63 0.00 6.32 8.31 5.81 5.37 5.76 -3.83% YoY % 0.00% 0.00% -23.95% 43.03% 8.19% -6.77% - Horiz. % 80.38% 0.00% 109.72% 144.27% 100.87% 93.23% 100.00%
P/EPS 50.34 0.00 144.47 142.99 92.83 66.98 80.59 -8.07% YoY % 0.00% 0.00% 1.04% 54.03% 38.59% -16.89% - Horiz. % 62.46% 0.00% 179.27% 177.43% 115.19% 83.11% 100.00%
EY 1.99 0.00 0.69 0.70 1.08 1.49 1.24 8.83% YoY % 0.00% 0.00% -1.43% -35.19% -27.52% 20.16% - Horiz. % 160.48% 0.00% 55.65% 56.45% 87.10% 120.16% 100.00%
DY 0.00 0.00 0.39 0.45 0.64 0.94 0.80 - YoY % 0.00% 0.00% -13.33% -29.69% -31.91% 17.50% - Horiz. % 0.00% 0.00% 48.75% 56.25% 80.00% 117.50% 100.00%
P/NAPS 3.17 0.00 3.31 3.67 3.04 2.75 3.01 0.93% YoY % 0.00% 0.00% -9.81% 20.72% 10.55% -8.64% - Horiz. % 105.32% 0.00% 109.97% 121.93% 101.00% 91.36% 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 Q22017.pdf 
