[SCIPACK] QoQ Annualized Quarter Result on 31-Oct-2018 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Oct-2018 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 CAGR
Revenue 464,208 0 430,756 0 427,072 0 422,228 13.45%
PBT 19,716 0 20,622 0 28,296 0 29,632 -41.88%
Tax -3,429 0 -3,775 0 -4,348 0 -5,444 -45.97%
NP 16,286 0 16,847 0 23,948 0 24,188 -40.95%
-
NP to SH 14,388 0 15,241 0 22,418 0 22,254 -44.06%
-
Tax Rate 17.39% - 18.31% - 15.37% - 18.37% -
Total Cost 447,922 0 413,909 0 403,124 0 398,040 17.03%
-
Net Worth 196,408 0 196,408 0 202,970 199,933 203,211 -4.43%
Dividend
31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 CAGR
Div 9,399 - 10,966 - 12,440 - 12,127 -28.78%
Div Payout % 65.33% - 71.95% - 55.49% - 54.49% -
Equity
31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 CAGR
Net Worth 196,408 0 196,408 0 202,970 199,933 203,211 -4.43%
NOSH 327,898 327,348 327,898 327,372 327,898 327,760 327,898 0.00%
Ratio Analysis
31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 CAGR
NP Margin 3.51% 0.00% 3.91% 0.00% 5.61% 0.00% 5.73% -
ROE 7.33% 0.00% 7.76% 0.00% 11.05% 0.00% 10.95% -
Per Share
31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 CAGR
RPS 141.81 0.00 131.59 0.00 130.45 0.00 128.82 13.65%
EPS 4.40 0.00 4.65 0.00 6.84 0.00 6.80 -44.00%
DPS 2.87 0.00 3.35 0.00 3.80 0.00 3.70 -28.70%
NAPS 0.60 0.00 0.60 0.00 0.62 0.61 0.62 -4.27%
Adjusted Per Share Value based on latest NOSH - 327,372
31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 CAGR
RPS 132.19 0.00 122.66 0.00 121.61 0.00 120.23 13.46%
EPS 4.10 0.00 4.34 0.00 6.38 0.00 6.34 -44.04%
DPS 2.68 0.00 3.12 0.00 3.54 0.00 3.45 -28.56%
NAPS 0.5593 0.00 0.5593 0.00 0.578 0.5693 0.5787 -4.44%
Price Multiplier on Financial Quarter End Date
31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 CAGR
Date 29/03/19 31/01/19 31/12/18 31/10/18 28/09/18 31/07/18 29/06/18 -
Price 1.63 1.64 1.62 1.94 2.00 2.04 2.10 -
P/RPS 1.15 0.00 1.23 0.00 1.53 0.00 1.63 -37.16%
P/EPS 37.08 0.00 34.79 0.00 29.21 0.00 30.93 27.32%
EY 2.70 0.00 2.87 0.00 3.42 0.00 3.23 -21.23%
DY 1.76 0.00 2.07 0.00 1.90 0.00 1.76 0.00%
P/NAPS 2.72 0.00 2.70 0.00 3.23 3.34 3.39 -25.42%
Price Multiplier on Announcement Date
31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 31/07/18 30/06/18 CAGR
Date 14/05/19 - 22/02/19 - 14/11/18 - 16/08/18 -
Price 2.20 0.00 1.59 0.00 1.99 0.00 2.05 -
P/RPS 1.55 0.00 1.21 0.00 1.53 0.00 1.59 -3.33%
P/EPS 50.05 0.00 34.15 0.00 29.06 0.00 30.19 96.08%
EY 2.00 0.00 2.93 0.00 3.44 0.00 3.31 -48.88%
DY 1.31 0.00 2.11 0.00 1.91 0.00 1.80 -34.51%
P/NAPS 3.67 0.00 2.65 0.00 3.21 0.00 3.31 14.74%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment