[SCIPACK] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Cumulative Result
Revenue	344,505	260,458	177,368	90,393	310,300	230,139	142,846	79.55%
YoY %	32.27%	46.85%	96.22%	-70.87%	34.83%	61.11%	-	-
Horiz. %	241.17%	182.33%	124.17%	63.28%	217.23%	161.11%	100.00%	-
PBT	31,048	23,916	17,242	8,890	36,374	27,655	17,573	45.99%
YoY %	29.82%	38.71%	93.95%	-75.56%	31.53%	57.37%	-	-
Horiz. %	176.68%	136.10%	98.12%	50.59%	206.99%	157.37%	100.00%	-
Tax	-7,312	-6,080	-4,422	-2,286	-8,912	-7,128	-4,446	39.20%
YoY %	-20.26%	-37.49%	-93.44%	74.35%	-25.03%	-60.32%	-	-
Horiz. %	164.46%	136.75%	99.46%	51.42%	200.45%	160.32%	100.00%	-
NP	23,736	17,836	12,820	6,604	27,462	20,527	13,127	48.26%
YoY %	33.08%	39.13%	94.12%	-75.95%	33.78%	56.37%	-	-
Horiz. %	180.82%	135.87%	97.66%	50.31%	209.20%	156.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,736	17,836	12,820	6,604	27,462	20,527	13,127	48.26%
YoY %	33.08%	39.13%	94.12%	-75.95%	33.78%	56.37%	-	-
Horiz. %	180.82%	135.87%	97.66%	50.31%	209.20%	156.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.55%	25.42%	25.65%	25.71%	24.50%	25.77%	25.30%	-
YoY %	-7.36%	-0.90%	-0.23%	4.94%	-4.93%	1.86%	-	-
Horiz. %	93.08%	100.47%	101.38%	101.62%	96.84%	101.86%	100.00%	-
Total Cost	320,769	242,622	164,548	83,789	282,838	209,612	129,719	82.56%
YoY %	32.21%	47.45%	96.38%	-70.38%	34.93%	61.59%	-	-
Horiz. %	247.28%	187.04%	126.85%	64.59%	218.04%	161.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	169,349	166,074	166,227	163,961	161,283	158,948	154,435	6.32%
YoY %	1.97%	-0.09%	1.38%	1.66%	1.47%	2.92%	-	-
Horiz. %	109.66%	107.54%	107.64%	106.17%	104.43%	102.92%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	14,775	10,806	7,969	3,985	17,036	12,488	7,948	51.01%
YoY %	36.73%	35.60%	99.97%	-76.61%	36.42%	57.12%	-	-
Horiz. %	185.90%	135.96%	100.26%	50.14%	214.34%	157.12%	100.00%	-
Div Payout %	62.25%	60.59%	62.17%	60.34%	62.04%	60.84%	60.55%	-
YoY %	2.74%	-2.54%	3.03%	-2.74%	1.97%	0.48%	-	-
Horiz. %	102.81%	100.07%	102.68%	99.65%	102.46%	100.48%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	169,349	166,074	166,227	163,961	161,283	158,948	154,435	6.32%
YoY %	1.97%	-0.09%	1.38%	1.66%	1.47%	2.92%	-	-
Horiz. %	109.66%	107.54%	107.64%	106.17%	104.43%	102.92%	100.00%	-
NOSH	113,657	113,749	113,854	113,862	113,579	113,534	113,555	0.05%
YoY %	-0.08%	-0.09%	-0.01%	0.25%	0.04%	-0.02%	-	-
Horiz. %	100.09%	100.17%	100.26%	100.27%	100.02%	99.98%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	6.89%	6.85%	7.23%	7.31%	8.85%	8.92%	9.19%	-
YoY %	0.58%	-5.26%	-1.09%	-17.40%	-0.78%	-2.94%	-	-
Horiz. %	74.97%	74.54%	78.67%	79.54%	96.30%	97.06%	100.00%	-
ROE	14.02%	10.74%	7.71%	4.03%	17.03%	12.91%	8.50%	-
YoY %	30.54%	39.30%	91.32%	-76.34%	31.91%	51.88%	-	-
Horiz. %	164.94%	126.35%	90.71%	47.41%	200.35%	151.88%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	303.11	228.97	155.79	79.39	273.20	202.70	125.79	79.44%
YoY %	32.38%	46.97%	96.23%	-70.94%	34.78%	61.14%	-	-
Horiz. %	240.97%	182.03%	123.85%	63.11%	217.19%	161.14%	100.00%	-
EPS	8.70	15.68	11.26	5.80	24.18	18.08	11.56	-17.21%
YoY %	-44.52%	39.25%	94.14%	-76.01%	33.74%	56.40%	-	-
Horiz. %	75.26%	135.64%	97.40%	50.17%	209.17%	156.40%	100.00%	-
DPS	13.00	9.50	7.00	3.50	15.00	11.00	7.00	50.91%
YoY %	36.84%	35.71%	100.00%	-76.67%	36.36%	57.14%	-	-
Horiz. %	185.71%	135.71%	100.00%	50.00%	214.29%	157.14%	100.00%	-
NAPS	1.49	1.46	1.46	1.44	1.42	1.40	1.36	6.25%
YoY %	2.05%	0.00%	1.39%	1.41%	1.43%	2.94%	-	-
Horiz. %	109.56%	107.35%	107.35%	105.88%	104.41%	102.94%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 113,862
RPS	98.74	74.65	50.83	25.91	88.93	65.96	40.94	79.55%
YoY %	32.27%	46.86%	96.18%	-70.86%	34.82%	61.11%	-	-
Horiz. %	241.18%	182.34%	124.16%	63.29%	217.22%	161.11%	100.00%	-
EPS	6.80	5.11	3.67	1.89	7.87	5.88	3.76	48.27%
YoY %	33.07%	39.24%	94.18%	-75.98%	33.84%	56.38%	-	-
Horiz. %	180.85%	135.90%	97.61%	50.27%	209.31%	156.38%	100.00%	-
DPS	4.23	3.10	2.28	1.14	4.88	3.58	2.28	50.81%
YoY %	36.45%	35.96%	100.00%	-76.64%	36.31%	57.02%	-	-
Horiz. %	185.53%	135.96%	100.00%	50.00%	214.04%	157.02%	100.00%	-
NAPS	0.4854	0.476	0.4764	0.4699	0.4622	0.4555	0.4426	6.32%
YoY %	1.97%	-0.08%	1.38%	1.67%	1.47%	2.91%	-	-
Horiz. %	109.67%	107.55%	107.64%	106.17%	104.43%	102.91%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	4.26	4.30	4.40	4.63	4.15	3.54	3.57	-
P/RPS	1.41	1.88	2.82	5.83	1.52	1.75	2.84	-37.22%
YoY %	-25.00%	-33.33%	-51.63%	283.55%	-13.14%	-38.38%	-	-
Horiz. %	49.65%	66.20%	99.30%	205.28%	53.52%	61.62%	100.00%	-
P/EPS	20.40	27.42	39.08	79.83	17.16	19.58	30.88	-24.09%
YoY %	-25.60%	-29.84%	-51.05%	365.21%	-12.36%	-36.59%	-	-
Horiz. %	66.06%	88.80%	126.55%	258.52%	55.57%	63.41%	100.00%	-
EY	4.90	3.65	2.56	1.25	5.83	5.11	3.24	31.65%
YoY %	34.25%	42.58%	104.80%	-78.56%	14.09%	57.72%	-	-
Horiz. %	151.23%	112.65%	79.01%	38.58%	179.94%	157.72%	100.00%	-
DY	3.05	2.21	1.59	0.76	3.61	3.11	1.96	34.17%
YoY %	38.01%	38.99%	109.21%	-78.95%	16.08%	58.67%	-	-
Horiz. %	155.61%	112.76%	81.12%	38.78%	184.18%	158.67%	100.00%	-
P/NAPS	2.86	2.95	3.01	3.22	2.92	2.53	2.63	5.73%
YoY %	-3.05%	-1.99%	-6.52%	10.27%	15.42%	-3.80%	-	-
Horiz. %	108.75%	112.17%	114.45%	122.43%	111.03%	96.20%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	11/02/15	21/10/14	23/07/14	12/05/14	11/03/14	06/11/13	22/08/13	-
Price	4.63	4.25	4.40	4.50	4.30	3.65	3.45	-
P/RPS	1.53	1.86	2.82	5.67	1.57	1.80	2.74	-32.11%
YoY %	-17.74%	-34.04%	-50.26%	261.15%	-12.78%	-34.31%	-	-
Horiz. %	55.84%	67.88%	102.92%	206.93%	57.30%	65.69%	100.00%	-
P/EPS	22.17	27.10	39.08	77.59	17.78	20.19	29.84	-17.92%
YoY %	-18.19%	-30.66%	-49.63%	336.39%	-11.94%	-32.34%	-	-
Horiz. %	74.30%	90.82%	130.97%	260.02%	59.58%	67.66%	100.00%	-
EY	4.51	3.69	2.56	1.29	5.62	4.95	3.35	21.85%
YoY %	22.22%	44.14%	98.45%	-77.05%	13.54%	47.76%	-	-
Horiz. %	134.63%	110.15%	76.42%	38.51%	167.76%	147.76%	100.00%	-
DY	2.81	2.24	1.59	0.78	3.49	3.01	2.03	24.13%
YoY %	25.45%	40.88%	103.85%	-77.65%	15.95%	48.28%	-	-
Horiz. %	138.42%	110.34%	78.33%	38.42%	171.92%	148.28%	100.00%	-
P/NAPS	3.11	2.91	3.01	3.12	3.03	2.61	2.54	14.40%
YoY %	6.87%	-3.32%	-3.53%	2.97%	16.09%	2.76%	-	-
Horiz. %	122.44%	114.57%	118.50%	122.83%	119.29%	102.76%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos