[SCIPACK] YoY Quarter Result on 2020-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 CAGR
Revenue 172,974 213,916 180,315 156,678 152,564 0 94,116 9.68% YoY % -19.14% 18.63% 15.09% 2.70% 0.00% 0.00% - Horiz. % 183.79% 227.29% 191.59% 166.47% 162.10% 0.00% 100.00%
PBT 10,577 16,199 9,058 17,183 14,955 0 7,435 5.50% YoY % -34.71% 78.84% -47.29% 14.90% 0.00% 0.00% - Horiz. % 142.26% 217.87% 121.83% 231.11% 201.14% 0.00% 100.00%
Tax -2,499 -3,564 407 -4,351 -3,651 0 -1,667 6.34% YoY % 29.88% -975.68% 109.35% -19.17% 0.00% 0.00% - Horiz. % 149.91% 213.80% -24.42% 261.01% 219.02% -0.00% 100.00%
NP 8,078 12,635 9,465 12,832 11,304 0 5,768 5.24% YoY % -36.07% 33.49% -26.24% 13.52% 0.00% 0.00% - Horiz. % 140.05% 219.05% 164.10% 222.47% 195.98% 0.00% 100.00%
NP to SH 7,706 12,275 9,800 12,788 10,976 0 5,768 4.49% YoY % -37.22% 25.26% -23.37% 16.51% 0.00% 0.00% - Horiz. % 133.60% 212.81% 169.90% 221.71% 190.29% 0.00% 100.00%
Tax Rate 23.63 % 22.00 % -4.49 % 25.32 % 24.41 % - % 22.42 % 0.80% YoY % 7.41% 589.98% -117.73% 3.73% 0.00% 0.00% - Horiz. % 105.40% 98.13% -20.03% 112.93% 108.88% 0.00% 100.00%
Total Cost 164,896 201,281 170,850 143,846 141,260 0 88,348 9.93% YoY % -18.08% 17.81% 18.77% 1.83% 0.00% 0.00% - Horiz. % 186.64% 227.83% 193.38% 162.82% 159.89% 0.00% 100.00%
Net Worth 392,695 378,670 284,813 265,152 216,049 - 193,613 11.33% YoY % 3.70% 32.95% 7.41% 22.73% 0.00% 0.00% - Horiz. % 202.82% 195.58% 147.10% 136.95% 111.59% 0.00% 100.00%
Dividend 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 CAGR
Div - - 8,184 - - - 3,599 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 227.37% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 83.51 % - % - % - % 62.41 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 133.81% 0.00% 0.00% 0.00% 100.00%
Equity 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 CAGR
Net Worth 392,695 378,670 284,813 265,152 216,049 - 193,613 11.33% YoY % 3.70% 32.95% 7.41% 22.73% 0.00% 0.00% - Horiz. % 202.82% 195.58% 147.10% 136.95% 111.59% 0.00% 100.00%
NOSH 350,621 350,621 327,372 327,349 327,348 327,372 272,695 3.89% YoY % 0.00% 7.10% 0.01% 0.00% -0.01% 20.05% - Horiz. % 128.58% 128.58% 120.05% 120.04% 120.04% 120.05% 100.00%
Ratio Analysis 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 CAGR
NP Margin 4.67 % 5.91 % 5.25 % 8.19 % 7.41 % - % 6.13 % -4.04% YoY % -20.98% 12.57% -35.90% 10.53% 0.00% 0.00% - Horiz. % 76.18% 96.41% 85.64% 133.61% 120.88% 0.00% 100.00%
ROE 1.96 % 3.24 % 3.44 % 4.82 % 5.08 % - % 2.98 % -6.16% YoY % -39.51% -5.81% -28.63% -5.12% 0.00% 0.00% - Horiz. % 65.77% 108.72% 115.44% 161.74% 170.47% 0.00% 100.00%
Per Share 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 CAGR
RPS 49.33 61.01 55.08 47.86 46.61 - 34.51 5.57% YoY % -19.14% 10.77% 15.09% 2.68% 0.00% 0.00% - Horiz. % 142.94% 176.79% 159.61% 138.68% 135.06% 0.00% 100.00%
EPS 2.20 3.50 2.99 3.91 3.35 0.00 2.12 0.56% YoY % -37.14% 17.06% -23.53% 16.72% 0.00% 0.00% - Horiz. % 103.77% 165.09% 141.04% 184.43% 158.02% 0.00% 100.00%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 1.32 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 189.39% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1200 1.0800 0.8700 0.8100 0.6600 - 0.7100 7.16% YoY % 3.70% 24.14% 7.41% 22.73% 0.00% 0.00% - Horiz. % 157.75% 152.11% 122.54% 114.08% 92.96% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 351,171 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 CAGR
RPS 49.26 60.92 51.35 44.62 43.44 - 26.80 9.68% YoY % -19.14% 18.64% 15.08% 2.72% 0.00% 0.00% - Horiz. % 183.81% 227.31% 191.60% 166.49% 162.09% 0.00% 100.00%
EPS 2.19 3.50 2.79 3.64 3.13 0.00 1.64 4.49% YoY % -37.43% 25.45% -23.35% 16.29% 0.00% 0.00% - Horiz. % 133.54% 213.41% 170.12% 221.95% 190.85% 0.00% 100.00%
DPS 0.00 0.00 2.33 0.00 0.00 0.00 1.03 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 226.21% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1182 1.0783 0.8110 0.7551 0.6152 - 0.5513 11.33% YoY % 3.70% 32.96% 7.40% 22.74% 0.00% 0.00% - Horiz. % 202.83% 195.59% 147.11% 136.97% 111.59% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/03/17 -
Price 2.1600 2.1100 2.7100 2.6100 2.0500 1.9400 2.4600 -
P/RPS 4.38 3.46 4.92 5.45 4.40 0.00 7.13 -7.13% YoY % 26.59% -29.67% -9.72% 23.86% 0.00% 0.00% - Horiz. % 61.43% 48.53% 69.00% 76.44% 61.71% 0.00% 100.00%
P/EPS 98.28 60.27 90.53 66.81 61.14 0.00 116.30 -2.52% YoY % 63.07% -33.43% 35.50% 9.27% 0.00% 0.00% - Horiz. % 84.51% 51.82% 77.84% 57.45% 52.57% 0.00% 100.00%
EY 1.02 1.66 1.10 1.50 1.64 0.00 0.86 2.62% YoY % -38.55% 50.91% -26.67% -8.54% 0.00% 0.00% - Horiz. % 118.60% 193.02% 127.91% 174.42% 190.70% 0.00% 100.00%
DY 0.00 0.00 0.92 0.00 0.00 0.00 0.54 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 170.37% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.93 1.95 3.11 3.22 3.11 0.00 3.46 -8.48% YoY % -1.03% -37.30% -3.42% 3.54% 0.00% 0.00% - Horiz. % 55.78% 56.36% 89.88% 93.06% 89.88% 0.00% 100.00%
Price Multiplier on Announcement Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/03/17 CAGR
Date 13/12/23 06/12/22 07/12/21 16/12/20 02/12/19 - 04/05/17 -
Price 2.2000 2.3400 2.6000 2.6500 2.2700 0.0000 2.5500 -
P/RPS 4.46 3.84 4.72 5.54 4.87 0.00 7.39 -7.38% YoY % 16.15% -18.64% -14.80% 13.76% 0.00% 0.00% - Horiz. % 60.35% 51.96% 63.87% 74.97% 65.90% 0.00% 100.00%
P/EPS 100.10 66.84 86.85 67.84 67.70 0.00 120.56 -2.78% YoY % 49.76% -23.04% 28.02% 0.21% 0.00% 0.00% - Horiz. % 83.03% 55.44% 72.04% 56.27% 56.15% 0.00% 100.00%
EY 1.00 1.50 1.15 1.47 1.48 0.00 0.83 2.87% YoY % -33.33% 30.43% -21.77% -0.68% 0.00% 0.00% - Horiz. % 120.48% 180.72% 138.55% 177.11% 178.31% 0.00% 100.00%
DY 0.00 0.00 0.96 0.00 0.00 0.00 0.52 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 184.62% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.96 2.17 2.99 3.27 3.44 0.00 3.59 -8.78% YoY % -9.68% -27.42% -8.56% -4.94% 0.00% 0.00% - Horiz. % 54.60% 60.45% 83.29% 91.09% 95.82% 0.00% 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 Q1 2021.pdf 
