[SCIPACK] YoY Annualized Quarter Result on 30-Apr-2019 [#3]

	30/04/22	30/04/21	30/04/20	30/04/19	30/09/18	30/09/17	30/09/16	CAGR
Annualized Quarter Result
Revenue	776,284	624,190	618,004	460,848	427,072	377,314	374,397	13.95%
YoY %	24.37%	1.00%	34.10%	7.91%	13.19%	0.78%	-	-
Horiz. %	207.34%	166.72%	165.07%	123.09%	114.07%	100.78%	100.00%	-
PBT	43,125	61,406	66,905	19,248	28,296	32,760	30,242	6.56%
YoY %	-29.77%	-8.22%	247.59%	-31.98%	-13.63%	8.33%	-	-
Horiz. %	142.60%	203.05%	221.23%	63.65%	93.57%	108.33%	100.00%	-
Tax	-1,614	-10,650	-16,218	-3,290	-4,348	-7,980	-5,460	-19.60%
YoY %	84.85%	34.33%	-392.95%	24.33%	45.51%	-46.15%	-	-
Horiz. %	29.56%	195.05%	297.03%	60.26%	79.63%	146.15%	100.00%	-
NP	41,510	50,756	50,686	15,957	23,948	24,780	24,782	9.67%
YoY %	-18.22%	0.14%	217.64%	-33.37%	-3.36%	-0.01%	-	-
Horiz. %	167.50%	204.81%	204.53%	64.39%	96.63%	99.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,397	50,856	48,593	14,082	22,418	24,037	24,782	10.09%
YoY %	-16.63%	4.66%	245.07%	-37.18%	-6.74%	-3.01%	-	-
Horiz. %	171.08%	205.21%	196.08%	56.82%	90.46%	96.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.74%	17.34%	24.24%	17.09%	15.37%	24.36%	18.05%	-
YoY %	-78.43%	-28.47%	41.84%	11.19%	-36.90%	34.96%	-	-
Horiz. %	20.72%	96.07%	134.29%	94.68%	85.15%	134.96%	100.00%	-
Total Cost	734,773	573,434	567,317	444,891	403,124	352,534	349,614	14.22%
YoY %	28.14%	1.08%	27.52%	10.36%	14.35%	0.84%	-	-
Horiz. %	210.17%	164.02%	162.27%	127.25%	115.31%	100.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	297,908	274,992	245,511	199,682	202,970	235,901	185,324	8.87%
YoY %	8.33%	12.01%	22.95%	-1.62%	-13.96%	27.29%	-	-
Horiz. %	160.75%	148.38%	132.48%	107.75%	109.52%	127.29%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	10,912	8,729	8,729	8,772	12,440	15,158	14,898	-5.42%
YoY %	25.01%	0.00%	-0.49%	-29.49%	-17.93%	1.75%	-	-
Horiz. %	73.24%	58.59%	58.59%	58.88%	83.50%	101.75%	100.00%	-
Div Payout %	25.74%	17.17%	17.96%	62.30%	55.49%	63.06%	60.12%	-
YoY %	49.91%	-4.40%	-71.17%	12.27%	-12.00%	4.89%	-	-
Horiz. %	42.81%	28.56%	29.87%	103.63%	92.30%	104.89%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	297,908	274,992	245,511	199,682	202,970	235,901	185,324	8.87%
YoY %	8.33%	12.01%	22.95%	-1.62%	-13.96%	27.29%	-	-
Horiz. %	160.75%	148.38%	132.48%	107.75%	109.52%	127.29%	100.00%	-
NOSH	327,922	327,922	327,898	327,898	327,898	327,894	272,536	3.36%
YoY %	0.00%	0.01%	0.00%	0.00%	0.00%	20.31%	-	-
Horiz. %	120.32%	120.32%	120.31%	120.31%	120.31%	120.31%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	5.35%	8.13%	8.20%	3.46%	5.61%	6.57%	6.62%	-
YoY %	-34.19%	-0.85%	136.99%	-38.32%	-14.61%	-0.76%	-	-
Horiz. %	80.82%	122.81%	123.87%	52.27%	84.74%	99.24%	100.00%	-
ROE	14.23%	18.49%	19.79%	7.05%	11.05%	10.19%	13.37%	-
YoY %	-23.04%	-6.57%	180.71%	-36.20%	8.44%	-23.78%	-	-
Horiz. %	106.43%	138.29%	148.02%	52.73%	82.65%	76.22%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	237.13	190.67	188.79	140.78	130.45	115.16	137.38	10.26%
YoY %	24.37%	1.00%	34.10%	7.92%	13.28%	-16.17%	-	-
Horiz. %	172.61%	138.79%	137.42%	102.47%	94.96%	83.83%	100.00%	-
EPS	12.95	15.53	14.84	4.30	6.84	7.33	9.09	6.54%
YoY %	-16.61%	4.65%	245.12%	-37.13%	-6.68%	-19.36%	-	-
Horiz. %	142.46%	170.85%	163.26%	47.30%	75.25%	80.64%	100.00%	-
DPS	3.33	2.67	2.67	2.68	3.80	4.63	5.47	-8.50%
YoY %	24.72%	0.00%	-0.37%	-29.47%	-17.93%	-15.36%	-	-
Horiz. %	60.88%	48.81%	48.81%	48.99%	69.47%	84.64%	100.00%	-
NAPS	0.91	0.84	0.75	0.61	0.62	0.72	0.68	5.35%
YoY %	8.33%	12.00%	22.95%	-1.61%	-13.89%	5.88%	-	-
Horiz. %	133.82%	123.53%	110.29%	89.71%	91.18%	105.88%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 327,898
RPS	221.06	177.75	175.98	131.23	121.61	107.44	106.61	13.95%
YoY %	24.37%	1.01%	34.10%	7.91%	13.19%	0.78%	-	-
Horiz. %	207.35%	166.73%	165.07%	123.09%	114.07%	100.78%	100.00%	-
EPS	12.07	14.48	13.84	4.01	6.38	6.84	7.06	10.08%
YoY %	-16.64%	4.62%	245.14%	-37.15%	-6.73%	-3.12%	-	-
Horiz. %	170.96%	205.10%	196.03%	56.80%	90.37%	96.88%	100.00%	-
DPS	3.11	2.49	2.49	2.50	3.54	4.32	4.24	-5.39%
YoY %	24.90%	0.00%	-0.40%	-29.38%	-18.06%	1.89%	-	-
Horiz. %	73.35%	58.73%	58.73%	58.96%	83.49%	101.89%	100.00%	-
NAPS	0.8483	0.7831	0.6991	0.5686	0.578	0.6718	0.5277	8.87%
YoY %	8.33%	12.02%	22.95%	-1.63%	-13.96%	27.31%	-	-
Horiz. %	160.75%	148.40%	132.48%	107.75%	109.53%	127.31%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/04/22	30/04/21	30/04/20	30/04/19	28/09/18	29/09/17	30/09/16	-
Price	2.35	2.50	2.08	2.32	2.00	2.19	2.22	-
P/RPS	0.99	1.31	1.10	1.65	1.53	1.90	1.62	-8.44%
YoY %	-24.43%	19.09%	-33.33%	7.84%	-19.47%	17.28%	-	-
Horiz. %	61.11%	80.86%	67.90%	101.85%	94.44%	117.28%	100.00%	-
P/EPS	18.15	16.09	14.01	53.93	29.21	29.85	24.41	-5.16%
YoY %	12.80%	14.85%	-74.02%	84.63%	-2.14%	22.29%	-	-
Horiz. %	74.35%	65.92%	57.39%	220.93%	119.66%	122.29%	100.00%	-
EY	5.51	6.21	7.14	1.85	3.42	3.35	4.10	5.43%
YoY %	-11.27%	-13.03%	285.95%	-45.91%	2.09%	-18.29%	-	-
Horiz. %	134.39%	151.46%	174.15%	45.12%	83.41%	81.71%	100.00%	-
DY	1.42	1.07	1.28	1.16	1.90	2.11	2.46	-9.37%
YoY %	32.71%	-16.41%	10.34%	-38.95%	-9.95%	-14.23%	-	-
Horiz. %	57.72%	43.50%	52.03%	47.15%	77.24%	85.77%	100.00%	-
P/NAPS	2.58	2.98	2.77	3.80	3.23	3.04	3.26	-4.10%
YoY %	-13.42%	7.58%	-27.11%	17.65%	6.25%	-6.75%	-	-
Horiz. %	79.14%	91.41%	84.97%	116.56%	99.08%	93.25%	100.00%	-

	30/04/22	30/04/21	30/04/20	30/04/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	10/06/22	22/06/21	22/06/20	25/06/19	14/11/18	20/11/17	10/11/16	-
Price	2.23	2.45	2.45	1.91	1.99	2.19	2.28	-
P/RPS	0.94	1.28	1.30	1.36	1.53	1.90	1.66	-9.68%
YoY %	-26.56%	-1.54%	-4.41%	-11.11%	-19.47%	14.46%	-	-
Horiz. %	56.63%	77.11%	78.31%	81.93%	92.17%	114.46%	100.00%	-
P/EPS	17.22	15.77	16.50	44.40	29.06	29.85	25.07	-6.50%
YoY %	9.19%	-4.42%	-62.84%	52.79%	-2.65%	19.07%	-	-
Horiz. %	68.69%	62.90%	65.82%	177.10%	115.92%	119.07%	100.00%	-
EY	5.81	6.34	6.06	2.25	3.44	3.35	3.99	6.96%
YoY %	-8.36%	4.62%	169.33%	-34.59%	2.69%	-16.04%	-	-
Horiz. %	145.61%	158.90%	151.88%	56.39%	86.22%	83.96%	100.00%	-
DY	1.49	1.09	1.09	1.40	1.91	2.11	2.40	-8.18%
YoY %	36.70%	0.00%	-22.14%	-26.70%	-9.48%	-12.08%	-	-
Horiz. %	62.08%	45.42%	45.42%	58.33%	79.58%	87.92%	100.00%	-
P/NAPS	2.45	2.92	3.27	3.13	3.21	3.04	3.35	-5.44%
YoY %	-16.10%	-10.70%	4.47%	-2.49%	5.59%	-9.25%	-	-
Horiz. %	73.13%	87.16%	97.61%	93.43%	95.82%	90.75%	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