[SCIPACK] YoY Quarter Result on 2016-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 152,564 0 94,116 89,699 86,157 90,393 73,386 11.75% YoY % 0.00% 0.00% 4.92% 4.11% -4.69% 23.17% - Horiz. % 207.89% 0.00% 128.25% 122.23% 117.40% 123.17% 100.00%
PBT 14,955 0 7,435 8,073 8,149 8,890 9,502 7.13% YoY % 0.00% 0.00% -7.90% -0.93% -8.34% -6.44% - Horiz. % 157.39% 0.00% 78.25% 84.96% 85.76% 93.56% 100.00%
Tax -3,651 0 -1,667 -1,565 -1,962 -2,286 -2,390 6.64% YoY % 0.00% 0.00% -6.52% 20.23% 14.17% 4.35% - Horiz. % 152.76% -0.00% 69.75% 65.48% 82.09% 95.65% 100.00%
NP 11,304 0 5,768 6,508 6,187 6,604 7,112 7.29% YoY % 0.00% 0.00% -11.37% 5.19% -6.31% -7.14% - Horiz. % 158.94% 0.00% 81.10% 91.51% 86.99% 92.86% 100.00%
NP to SH 10,976 0 5,768 6,508 6,187 6,604 7,112 6.81% YoY % 0.00% 0.00% -11.37% 5.19% -6.31% -7.14% - Horiz. % 154.33% 0.00% 81.10% 91.51% 86.99% 92.86% 100.00%
Tax Rate 24.41 % - % 22.42 % 19.39 % 24.08 % 25.71 % 25.15 % -0.45% YoY % 0.00% 0.00% 15.63% -19.48% -6.34% 2.23% - Horiz. % 97.06% 0.00% 89.15% 77.10% 95.75% 102.23% 100.00%
Total Cost 141,260 0 88,348 83,191 79,970 83,789 66,274 12.17% YoY % 0.00% 0.00% 6.20% 4.03% -4.56% 26.43% - Horiz. % 213.15% 0.00% 133.31% 125.53% 120.67% 126.43% 100.00%
Net Worth 216,049 - 193,613 183,208 171,419 163,961 154,263 5.25% YoY % 0.00% 0.00% 5.68% 6.88% 4.55% 6.29% - Horiz. % 140.05% 0.00% 125.51% 118.76% 111.12% 106.29% 100.00%
Dividend 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - 3,599 3,964 3,973 3,985 4,537 - YoY % 0.00% 0.00% -9.22% -0.21% -0.30% -12.17% - Horiz. % 0.00% 0.00% 79.34% 87.39% 87.57% 87.83% 100.00%
Div Payout % - % - % 62.41 % 60.92 % 64.22 % 60.34 % 63.80 % - YoY % 0.00% 0.00% 2.45% -5.14% 6.43% -5.42% - Horiz. % 0.00% 0.00% 97.82% 95.49% 100.66% 94.58% 100.00%
Equity 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 216,049 - 193,613 183,208 171,419 163,961 154,263 5.25% YoY % 0.00% 0.00% 5.68% 6.88% 4.55% 6.29% - Horiz. % 140.05% 0.00% 125.51% 118.76% 111.12% 106.29% 100.00%
NOSH 327,348 327,372 272,695 273,445 113,522 113,862 113,429 17.45% YoY % -0.01% 20.05% -0.27% 140.87% -0.30% 0.38% - Horiz. % 288.59% 288.61% 240.41% 241.07% 100.08% 100.38% 100.00%
Ratio Analysis 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 7.41 % - % 6.13 % 7.26 % 7.18 % 7.31 % 9.69 % -3.99% YoY % 0.00% 0.00% -15.56% 1.11% -1.78% -24.56% - Horiz. % 76.47% 0.00% 63.26% 74.92% 74.10% 75.44% 100.00%
ROE 5.08 % - % 2.98 % 3.55 % 3.61 % 4.03 % 4.61 % 1.48% YoY % 0.00% 0.00% -16.06% -1.66% -10.42% -12.58% - Horiz. % 110.20% 0.00% 64.64% 77.01% 78.31% 87.42% 100.00%
Per Share 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 46.61 - 34.51 32.80 75.89 79.39 64.70 -4.86% YoY % 0.00% 0.00% 5.21% -56.78% -4.41% 22.70% - Horiz. % 72.04% 0.00% 53.34% 50.70% 117.30% 122.70% 100.00%
EPS 3.35 0.00 2.12 2.38 5.45 5.80 6.27 -9.07% YoY % 0.00% 0.00% -10.92% -56.33% -6.03% -7.50% - Horiz. % 53.43% 0.00% 33.81% 37.96% 86.92% 92.50% 100.00%
DPS 0.00 0.00 1.32 1.45 3.50 3.50 4.00 - YoY % 0.00% 0.00% -8.97% -58.57% 0.00% -12.50% - Horiz. % 0.00% 0.00% 33.00% 36.25% 87.50% 87.50% 100.00%
NAPS 0.6600 - 0.7100 0.6700 1.5100 1.4400 1.3600 -10.39% YoY % 0.00% 0.00% 5.97% -55.63% 4.86% 5.88% - Horiz. % 48.53% 0.00% 52.21% 49.26% 111.03% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 351,171 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 43.44 - 26.80 25.54 24.53 25.74 20.90 11.74% YoY % 0.00% 0.00% 4.93% 4.12% -4.70% 23.16% - Horiz. % 207.85% 0.00% 128.23% 122.20% 117.37% 123.16% 100.00%
EPS 3.13 0.00 1.64 1.85 1.76 1.88 2.03 6.79% YoY % 0.00% 0.00% -11.35% 5.11% -6.38% -7.39% - Horiz. % 154.19% 0.00% 80.79% 91.13% 86.70% 92.61% 100.00%
DPS 0.00 0.00 1.03 1.13 1.13 1.13 1.29 - YoY % 0.00% 0.00% -8.85% 0.00% 0.00% -12.40% - Horiz. % 0.00% 0.00% 79.84% 87.60% 87.60% 87.60% 100.00%
NAPS 0.6152 - 0.5513 0.5217 0.4881 0.4669 0.4393 5.24% YoY % 0.00% 0.00% 5.67% 6.88% 4.54% 6.28% - Horiz. % 140.04% 0.00% 125.50% 118.76% 111.11% 106.28% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.0500 1.9400 2.4600 2.1700 4.4500 4.6300 2.8100 -
P/RPS 4.40 0.00 7.13 6.62 5.86 5.83 4.34 0.21% YoY % 0.00% 0.00% 7.70% 12.97% 0.51% 34.33% - Horiz. % 101.38% 0.00% 164.29% 152.53% 135.02% 134.33% 100.00%
P/EPS 61.14 0.00 116.30 91.18 81.65 79.83 44.82 4.83% YoY % 0.00% 0.00% 27.55% 11.67% 2.28% 78.11% - Horiz. % 136.41% 0.00% 259.48% 203.44% 182.17% 178.11% 100.00%
EY 1.64 0.00 0.86 1.10 1.22 1.25 2.23 -4.56% YoY % 0.00% 0.00% -21.82% -9.84% -2.40% -43.95% - Horiz. % 73.54% 0.00% 38.57% 49.33% 54.71% 56.05% 100.00%
DY 0.00 0.00 0.54 0.67 0.79 0.76 1.42 - YoY % 0.00% 0.00% -19.40% -15.19% 3.95% -46.48% - Horiz. % 0.00% 0.00% 38.03% 47.18% 55.63% 53.52% 100.00%
P/NAPS 3.11 0.00 3.46 3.24 2.95 3.22 2.07 6.37% YoY % 0.00% 0.00% 6.79% 9.83% -8.39% 55.56% - Horiz. % 150.24% 0.00% 167.15% 156.52% 142.51% 155.56% 100.00%
Price Multiplier on Announcement Date 31/10/19 31/10/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 02/12/19 - 04/05/17 05/05/16 07/05/15 12/05/14 25/04/13 -
Price 2.2700 0.0000 2.5500 2.0700 4.3200 4.5000 3.1000 -
P/RPS 4.87 0.00 7.39 6.31 5.69 5.67 4.79 0.25% YoY % 0.00% 0.00% 17.12% 10.90% 0.35% 18.37% - Horiz. % 101.67% 0.00% 154.28% 131.73% 118.79% 118.37% 100.00%
P/EPS 67.70 0.00 120.56 86.97 79.27 77.59 49.44 4.89% YoY % 0.00% 0.00% 38.62% 9.71% 2.17% 56.94% - Horiz. % 136.93% 0.00% 243.85% 175.91% 160.34% 156.94% 100.00%
EY 1.48 0.00 0.83 1.15 1.26 1.29 2.02 -4.61% YoY % 0.00% 0.00% -27.83% -8.73% -2.33% -36.14% - Horiz. % 73.27% 0.00% 41.09% 56.93% 62.38% 63.86% 100.00%
DY 0.00 0.00 0.52 0.70 0.81 0.78 1.29 - YoY % 0.00% 0.00% -25.71% -13.58% 3.85% -39.53% - Horiz. % 0.00% 0.00% 40.31% 54.26% 62.79% 60.47% 100.00%
P/NAPS 3.44 0.00 3.59 3.09 2.86 3.12 2.28 6.44% YoY % 0.00% 0.00% 16.18% 8.04% -8.33% 36.84% - Horiz. % 150.88% 0.00% 157.46% 135.53% 125.44% 136.84% 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 2016.pdf 
