[SCIPACK] YoY Quarter Result on 2021-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 31/12/17 CAGR
Revenue 185,319 191,836 133,726 155,774 123,275 110,452 105,661 10.59% YoY % -3.40% 43.45% -14.15% 26.36% 11.61% 4.53% - Horiz. % 175.39% 181.56% 126.56% 147.43% 116.67% 104.53% 100.00%
PBT -7,858 10,158 4,628 13,123 819 -600 11,172 - YoY % -177.36% 119.49% -64.73% 1,502.32% 236.50% -105.37% - Horiz. % -70.34% 90.92% 41.42% 117.46% 7.33% -5.37% 100.00%
Tax -494 1,026 3,878 -3,473 -502 -514 -2,680 -26.13% YoY % -148.15% -73.54% 211.66% -591.83% 2.33% 80.82% - Horiz. % 18.43% -38.28% -144.70% 129.59% 18.73% 19.18% 100.00%
NP -8,352 11,184 8,506 9,650 317 -1,114 8,492 - YoY % -174.68% 31.48% -11.85% 2,944.16% 128.46% -113.12% - Horiz. % -98.35% 131.70% 100.16% 113.64% 3.73% -13.12% 100.00%
NP to SH 149 11,353 8,887 11,225 -305 -1,573 7,930 -50.92% YoY % -98.69% 27.75% -20.83% 3,780.33% 80.61% -119.84% - Horiz. % 1.88% 143.17% 112.07% 141.55% -3.85% -19.84% 100.00%
Tax Rate - % -10.10 % -83.79 % 26.46 % 61.29 % - % 23.99 % - YoY % 0.00% 87.95% -416.67% -56.83% 0.00% 0.00% - Horiz. % 0.00% -42.10% -349.27% 110.30% 255.48% 0.00% 100.00%
Total Cost 193,671 180,652 125,220 146,124 122,958 111,566 97,169 13.15% YoY % 7.21% 44.27% -14.31% 18.84% 10.21% 14.82% - Horiz. % 199.31% 185.92% 128.87% 150.38% 126.54% 114.82% 100.00%
Net Worth 382,176 353,029 278,266 252,057 206,229 196,408 199,662 12.33% YoY % 8.26% 26.87% 10.40% 22.22% 5.00% -1.63% - Horiz. % 191.41% 176.81% 139.37% 126.24% 103.29% 98.37% 100.00%
Dividend 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 31/12/17 CAGR
Div 8,765 8,405 - 9,820 - 1,636 4,255 13.82% YoY % 4.28% 0.00% 0.00% 0.00% 0.00% -61.53% - Horiz. % 206.00% 197.54% 0.00% 230.79% 0.00% 38.47% 100.00%
Div Payout % 5,882.90 % 74.04 % - % 87.49 % - % - % 53.66 % 131.93% YoY % 7,845.57% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 10,963.29% 137.98% 0.00% 163.05% 0.00% 0.00% 100.00%
Equity 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 31/12/17 CAGR
Net Worth 382,176 353,029 278,266 252,057 206,229 196,408 199,662 12.33% YoY % 8.26% 26.87% 10.40% 22.22% 5.00% -1.63% - Horiz. % 191.41% 176.81% 139.37% 126.24% 103.29% 98.37% 100.00%
NOSH 350,621 336,219 327,372 327,348 327,348 327,348 327,315 1.24% YoY % 4.28% 2.70% 0.01% 0.00% 0.00% 0.01% - Horiz. % 107.12% 102.72% 100.02% 100.01% 100.01% 100.01% 100.00%
Ratio Analysis 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 31/12/17 CAGR
NP Margin -4.51 % 5.83 % 6.36 % 6.19 % 0.26 % -1.01 % 8.04 % - YoY % -177.36% -8.33% 2.75% 2,280.77% 125.74% -112.56% - Horiz. % -56.09% 72.51% 79.10% 76.99% 3.23% -12.56% 100.00%
ROE 0.04 % 3.22 % 3.19 % 4.45 % -0.15 % -0.80 % 3.97 % -56.11% YoY % -98.76% 0.94% -28.31% 3,066.67% 81.25% -120.15% - Horiz. % 1.01% 81.11% 80.35% 112.09% -3.78% -20.15% 100.00%
Per Share 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 31/12/17 CAGR
RPS 52.85 57.06 40.85 47.59 37.66 33.74 32.28 9.23% YoY % -7.38% 39.68% -14.16% 26.37% 11.62% 4.52% - Horiz. % 163.72% 176.77% 126.55% 147.43% 116.67% 104.52% 100.00%
EPS 0.04 3.38 2.72 3.43 -0.09 -0.48 2.42 -52.04% YoY % -98.82% 24.26% -20.70% 3,911.11% 81.25% -119.83% - Horiz. % 1.65% 139.67% 112.40% 141.74% -3.72% -19.83% 100.00%
DPS 2.50 2.50 0.00 3.00 0.00 0.50 1.30 12.43% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -61.54% - Horiz. % 192.31% 192.31% 0.00% 230.77% 0.00% 38.46% 100.00%
NAPS 1.0900 1.0500 0.8500 0.7700 0.6300 0.6000 0.6100 10.96% YoY % 3.81% 23.53% 10.39% 22.22% 5.00% -1.64% - Horiz. % 178.69% 172.13% 139.34% 126.23% 103.28% 98.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 351,171 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 31/12/17 CAGR
RPS 52.77 54.63 38.08 44.36 35.10 31.45 30.09 10.58% YoY % -3.40% 43.46% -14.16% 26.38% 11.61% 4.52% - Horiz. % 175.37% 181.56% 126.55% 147.42% 116.65% 104.52% 100.00%
EPS 0.04 3.23 2.53 3.20 -0.09 -0.45 2.26 -51.45% YoY % -98.76% 27.67% -20.94% 3,655.56% 80.00% -119.91% - Horiz. % 1.77% 142.92% 111.95% 141.59% -3.98% -19.91% 100.00%
DPS 2.50 2.39 0.00 2.80 0.00 0.47 1.21 13.88% YoY % 4.60% 0.00% 0.00% 0.00% 0.00% -61.16% - Horiz. % 206.61% 197.52% 0.00% 231.40% 0.00% 38.84% 100.00%
NAPS 1.0883 1.0053 0.7924 0.7178 0.5873 0.5593 0.5686 12.33% YoY % 8.26% 26.87% 10.39% 22.22% 5.01% -1.64% - Horiz. % 191.40% 176.80% 139.36% 126.24% 103.29% 98.36% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 31/12/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/12/18 29/12/17 -
Price 2.2500 2.1100 2.1600 2.7800 1.8000 1.6200 2.2900 -
P/RPS 4.26 3.70 5.29 5.84 4.78 4.80 7.09 -8.72% YoY % 15.14% -30.06% -9.42% 22.18% -0.42% -32.30% - Horiz. % 60.08% 52.19% 74.61% 82.37% 67.42% 67.70% 100.00%
P/EPS 5,294.61 62.49 79.57 81.07 -1,931.89 -337.13 94.52 105.64% YoY % 8,372.73% -21.47% -1.85% 104.20% -473.04% -456.68% - Horiz. % 5,601.58% 66.11% 84.18% 85.77% -2,043.90% -356.68% 100.00%
EY 0.02 1.60 1.26 1.23 -0.05 -0.30 1.06 -50.89% YoY % -98.75% 26.98% 2.44% 2,560.00% 83.33% -128.30% - Horiz. % 1.89% 150.94% 118.87% 116.04% -4.72% -28.30% 100.00%
DY 1.11 1.18 0.00 1.08 0.00 0.31 0.57 12.68% YoY % -5.93% 0.00% 0.00% 0.00% 0.00% -45.61% - Horiz. % 194.74% 207.02% 0.00% 189.47% 0.00% 54.39% 100.00%
P/NAPS 2.06 2.01 2.54 3.61 2.86 2.70 3.75 -10.17% YoY % 2.49% -20.87% -29.64% 26.22% 5.93% -28.00% - Horiz. % 54.93% 53.60% 67.73% 96.27% 76.27% 72.00% 100.00%
Price Multiplier on Announcement Date 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/12/18 31/12/17 CAGR
Date 19/09/23 28/09/22 28/09/21 17/09/20 25/09/19 22/02/19 05/02/18 -
Price 2.2200 2.3500 2.7000 2.6800 1.7100 1.5900 2.3200 -
P/RPS 4.20 4.12 6.61 5.63 4.54 4.71 7.19 -9.18% YoY % 1.94% -37.67% 17.41% 24.01% -3.61% -34.49% - Horiz. % 58.41% 57.30% 91.93% 78.30% 63.14% 65.51% 100.00%
P/EPS 5,224.02 69.60 99.46 78.16 -1,835.30 -330.89 95.76 104.67% YoY % 7,405.78% -30.02% 27.25% 104.26% -454.66% -445.54% - Horiz. % 5,455.33% 72.68% 103.86% 81.62% -1,916.56% -345.54% 100.00%
EY 0.02 1.44 1.01 1.28 -0.05 -0.30 1.04 -50.72% YoY % -98.61% 42.57% -21.09% 2,660.00% 83.33% -128.85% - Horiz. % 1.92% 138.46% 97.12% 123.08% -4.81% -28.85% 100.00%
DY 1.13 1.06 0.00 1.12 0.00 0.31 0.56 13.40% YoY % 6.60% 0.00% 0.00% 0.00% 0.00% -44.64% - Horiz. % 201.79% 189.29% 0.00% 200.00% 0.00% 55.36% 100.00%
P/NAPS 2.04 2.24 3.18 3.48 2.71 2.65 3.80 -10.54% YoY % -8.93% -29.56% -8.62% 28.41% 2.26% -30.26% - Horiz. % 53.68% 58.95% 83.68% 91.58% 71.32% 69.74% 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 Q4 2021.pdf 
