[SCIPACK] YoY Quarter Result on 2016-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 123,275 110,452 105,661 90,360 83,113 84,047 80,161 8.01% YoY % 11.61% 4.53% 16.93% 8.72% -1.11% 4.85% - Horiz. % 153.78% 137.79% 131.81% 112.72% 103.68% 104.85% 100.00%
PBT 819 -600 11,172 7,268 8,900 7,132 8,719 -34.53% YoY % 236.50% -105.37% 53.71% -18.34% 24.79% -18.20% - Horiz. % 9.39% -6.88% 128.13% 83.36% 102.08% 81.80% 100.00%
Tax -502 -514 -2,680 -1,337 -2,312 -1,232 -1,784 -20.32% YoY % 2.33% 80.82% -100.45% 42.17% -87.66% 30.94% - Horiz. % 28.14% 28.81% 150.22% 74.94% 129.60% 69.06% 100.00%
NP 317 -1,114 8,492 5,931 6,588 5,900 6,935 -42.45% YoY % 128.46% -113.12% 43.18% -9.97% 11.66% -14.92% - Horiz. % 4.57% -16.06% 122.45% 85.52% 95.00% 85.08% 100.00%
NP to SH -305 -1,573 7,930 5,931 6,588 5,900 6,935 - YoY % 80.61% -119.84% 33.70% -9.97% 11.66% -14.92% - Horiz. % -4.40% -22.68% 114.35% 85.52% 95.00% 85.08% 100.00%
Tax Rate 61.29 % - % 23.99 % 18.40 % 25.98 % 17.27 % 20.46 % 21.71% YoY % 0.00% 0.00% 30.38% -29.18% 50.43% -15.59% - Horiz. % 299.56% 0.00% 117.25% 89.93% 126.98% 84.41% 100.00%
Total Cost 122,958 111,566 97,169 84,429 76,525 78,147 73,226 9.73% YoY % 10.21% 14.82% 15.09% 10.33% -2.08% 6.72% - Horiz. % 167.92% 152.36% 132.70% 115.30% 104.51% 106.72% 100.00%
Net Worth 206,229 196,408 199,662 190,510 434,643 113,378 113,707 11.25% YoY % 5.00% -1.63% 4.80% -56.17% 283.36% -0.29% - Horiz. % 181.37% 172.73% 175.59% 167.54% 382.25% 99.71% 100.00%
Dividend 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - 1,636 4,255 3,592 3,553 3,968 4,548 - YoY % 0.00% -61.53% 18.44% 1.09% -10.45% -12.75% - Horiz. % 0.00% 35.99% 93.55% 78.99% 78.13% 87.25% 100.00%
Div Payout % - % - % 53.66 % 60.57 % 53.94 % 67.26 % 65.58 % - YoY % 0.00% 0.00% -11.41% 12.29% -19.80% 2.56% - Horiz. % 0.00% 0.00% 81.82% 92.36% 82.25% 102.56% 100.00%
Equity 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 206,229 196,408 199,662 190,510 434,643 113,378 113,707 11.25% YoY % 5.00% -1.63% 4.80% -56.17% 283.36% -0.29% - Horiz. % 181.37% 172.73% 175.59% 167.54% 382.25% 99.71% 100.00%
NOSH 327,348 327,348 327,315 272,158 273,360 113,378 113,707 20.85% YoY % 0.00% 0.01% 20.27% -0.44% 141.11% -0.29% - Horiz. % 287.89% 287.89% 287.86% 239.35% 240.41% 99.71% 100.00%
Ratio Analysis 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 0.26 % -1.01 % 8.04 % 6.56 % 7.93 % 7.02 % 8.65 % -46.62% YoY % 125.74% -112.56% 22.56% -17.28% 12.96% -18.84% - Horiz. % 3.01% -11.68% 92.95% 75.84% 91.68% 81.16% 100.00%
ROE -0.15 % -0.80 % 3.97 % 3.11 % 1.52 % 5.20 % 6.10 % - YoY % 81.25% -120.15% 27.65% 104.61% -70.77% -14.75% - Horiz. % -2.46% -13.11% 65.08% 50.98% 24.92% 85.25% 100.00%
Per Share 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 37.66 33.74 32.28 33.20 30.40 74.13 70.50 -10.62% YoY % 11.62% 4.52% -2.77% 9.21% -58.99% 5.15% - Horiz. % 53.42% 47.86% 45.79% 47.09% 43.12% 105.15% 100.00%
EPS -0.09 -0.48 2.42 2.18 2.41 2.17 6.10 - YoY % 81.25% -119.83% 11.01% -9.54% 11.06% -64.43% - Horiz. % -1.48% -7.87% 39.67% 35.74% 39.51% 35.57% 100.00%
DPS 0.00 0.50 1.30 1.32 1.30 3.50 4.00 - YoY % 0.00% -61.54% -1.52% 1.54% -62.86% -12.50% - Horiz. % 0.00% 12.50% 32.50% 33.00% 32.50% 87.50% 100.00%
NAPS 0.6300 0.6000 0.6100 0.7000 1.5900 1.0000 1.0000 -7.94% YoY % 5.00% -1.64% -12.86% -55.97% 59.00% 0.00% - Horiz. % 63.00% 60.00% 61.00% 70.00% 159.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 351,171 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 35.10 31.45 30.09 25.73 23.67 23.93 22.83 8.01% YoY % 11.61% 4.52% 16.95% 8.70% -1.09% 4.82% - Horiz. % 153.75% 137.76% 131.80% 112.70% 103.68% 104.82% 100.00%
EPS -0.09 -0.45 2.26 1.69 1.88 1.68 1.97 - YoY % 80.00% -119.91% 33.73% -10.11% 11.90% -14.72% - Horiz. % -4.57% -22.84% 114.72% 85.79% 95.43% 85.28% 100.00%
DPS 0.00 0.47 1.21 1.02 1.01 1.13 1.30 - YoY % 0.00% -61.16% 18.63% 0.99% -10.62% -13.08% - Horiz. % 0.00% 36.15% 93.08% 78.46% 77.69% 86.92% 100.00%
NAPS 0.5873 0.5593 0.5686 0.5425 1.2377 0.3229 0.3238 11.25% YoY % 5.01% -1.64% 4.81% -56.17% 283.31% -0.28% - Horiz. % 181.38% 172.73% 175.60% 167.54% 382.24% 99.72% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/07/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.8000 1.6200 2.2900 2.2300 5.4900 4.2600 4.1500 -
P/RPS 4.78 4.80 7.09 6.72 18.06 5.75 5.89 -3.67% YoY % -0.42% -32.30% 5.51% -62.79% 214.09% -2.38% - Horiz. % 81.15% 81.49% 120.37% 114.09% 306.62% 97.62% 100.00%
P/EPS -1,931.89 -337.13 94.52 102.33 227.80 81.86 68.04 - YoY % -473.04% -456.68% -7.63% -55.08% 178.28% 20.31% - Horiz. % -2,839.34% -495.49% 138.92% 150.40% 334.80% 120.31% 100.00%
EY -0.05 -0.30 1.06 0.98 0.44 1.22 1.47 - YoY % 83.33% -128.30% 8.16% 122.73% -63.93% -17.01% - Horiz. % -3.40% -20.41% 72.11% 66.67% 29.93% 82.99% 100.00%
DY 0.00 0.31 0.57 0.59 0.24 0.82 0.96 - YoY % 0.00% -45.61% -3.39% 145.83% -70.73% -14.58% - Horiz. % 0.00% 32.29% 59.38% 61.46% 25.00% 85.42% 100.00%
P/NAPS 2.86 2.70 3.75 3.19 3.45 4.26 4.15 -6.45% YoY % 5.93% -28.00% 17.55% -7.54% -19.01% 2.65% - Horiz. % 68.92% 65.06% 90.36% 76.87% 83.13% 102.65% 100.00%
Price Multiplier on Announcement Date 31/07/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/09/19 22/02/19 05/02/18 24/02/17 22/02/16 11/02/15 11/03/14 -
Price 1.7100 1.5900 2.3200 2.3500 2.2200 4.6300 4.3000 -
P/RPS 4.54 4.71 7.19 7.08 7.30 6.25 6.10 -5.15% YoY % -3.61% -34.49% 1.55% -3.01% 16.80% 2.46% - Horiz. % 74.43% 77.21% 117.87% 116.07% 119.67% 102.46% 100.00%
P/EPS -1,835.30 -330.89 95.76 107.84 92.12 88.97 70.50 - YoY % -454.66% -445.54% -11.20% 17.06% 3.54% 26.20% - Horiz. % -2,603.26% -469.35% 135.83% 152.96% 130.67% 126.20% 100.00%
EY -0.05 -0.30 1.04 0.93 1.09 1.12 1.42 - YoY % 83.33% -128.85% 11.83% -14.68% -2.68% -21.13% - Horiz. % -3.52% -21.13% 73.24% 65.49% 76.76% 78.87% 100.00%
DY 0.00 0.31 0.56 0.56 0.59 0.76 0.93 - YoY % 0.00% -44.64% 0.00% -5.08% -22.37% -18.28% - Horiz. % 0.00% 33.33% 60.22% 60.22% 63.44% 81.72% 100.00%
P/NAPS 2.71 2.65 3.80 3.36 1.40 4.63 4.30 -7.94% YoY % 2.26% -30.26% 13.10% 140.00% -69.76% 7.67% - Horiz. % 63.02% 61.63% 88.37% 78.14% 32.56% 107.67% 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