[SCIPACK] YoY Cumulative 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
Cumulative Result
Revenue	582,213	468,143	463,503	576,061	320,304	282,986	280,798	13.95%
YoY %	24.37%	1.00%	-19.54%	79.85%	13.19%	0.78%	-	-
Horiz. %	207.34%	166.72%	165.07%	205.15%	114.07%	100.78%	100.00%	-
PBT	32,344	46,055	50,179	24,060	21,222	24,570	22,682	6.56%
YoY %	-29.77%	-8.22%	108.56%	13.37%	-13.63%	8.32%	-	-
Horiz. %	142.60%	203.05%	221.23%	106.08%	93.56%	108.32%	100.00%	-
Tax	-1,211	-7,988	-12,164	-4,113	-3,261	-5,985	-4,095	-19.60%
YoY %	84.84%	34.33%	-195.75%	-26.13%	45.51%	-46.15%	-	-
Horiz. %	29.57%	195.07%	297.05%	100.44%	79.63%	146.15%	100.00%	-
NP	31,133	38,067	38,015	19,947	17,961	18,585	18,587	9.67%
YoY %	-18.22%	0.14%	90.58%	11.06%	-3.36%	-0.01%	-	-
Horiz. %	167.50%	204.80%	204.52%	107.32%	96.63%	99.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,798	38,142	36,445	17,603	16,814	18,028	18,587	10.09%
YoY %	-16.63%	4.66%	107.04%	4.69%	-6.73%	-3.01%	-	-
Horiz. %	171.08%	205.21%	196.08%	94.71%	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	551,080	430,076	425,488	556,114	302,343	264,401	262,211	14.22%
YoY %	28.14%	1.08%	-23.49%	83.93%	14.35%	0.84%	-	-
Horiz. %	210.17%	164.02%	162.27%	212.09%	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	8,184	6,547	6,546	10,966	9,330	11,369	11,174	-5.42%
YoY %	25.00%	0.02%	-40.31%	17.53%	-17.93%	1.75%	-	-
Horiz. %	73.24%	58.59%	58.58%	98.14%	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	10.67%	13.87%	14.84%	8.82%	8.28%	7.64%	10.03%	-
YoY %	-23.07%	-6.54%	68.25%	6.52%	8.38%	-23.83%	-	-
Horiz. %	106.38%	138.29%	147.96%	87.94%	82.55%	76.17%	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	177.84	143.00	141.59	175.98	97.84	86.37	103.03	10.27%
YoY %	24.36%	1.00%	-19.54%	79.87%	13.28%	-16.17%	-	-
Horiz. %	172.61%	138.79%	137.43%	170.80%	94.96%	83.83%	100.00%	-
EPS	9.71	11.65	11.13	5.37	5.13	5.50	6.82	6.53%
YoY %	-16.65%	4.67%	107.26%	4.68%	-6.73%	-19.35%	-	-
Horiz. %	142.38%	170.82%	163.20%	78.74%	75.22%	80.65%	100.00%	-
DPS	2.50	2.00	2.00	3.35	2.85	3.47	4.10	-8.47%
YoY %	25.00%	0.00%	-40.30%	17.54%	-17.87%	-15.37%	-	-
Horiz. %	60.98%	48.78%	48.78%	81.71%	69.51%	84.63%	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	166.86	134.17	132.84	165.10	91.80	81.10	80.48	13.94%
YoY %	24.36%	1.00%	-19.54%	79.85%	13.19%	0.77%	-	-
Horiz. %	207.33%	166.71%	165.06%	205.14%	114.07%	100.77%	100.00%	-
EPS	9.11	10.93	10.45	5.05	4.82	5.17	5.33	10.07%
YoY %	-16.65%	4.59%	106.93%	4.77%	-6.77%	-3.00%	-	-
Horiz. %	170.92%	205.07%	196.06%	94.75%	90.43%	97.00%	100.00%	-
DPS	2.35	1.88	1.88	3.14	2.67	3.26	3.20	-5.37%
YoY %	25.00%	0.00%	-40.13%	17.60%	-18.10%	1.87%	-	-
Horiz. %	73.44%	58.75%	58.75%	98.12%	83.44%	101.87%	100.00%	-
NAPS	0.8538	0.7881	0.7036	0.5723	0.5817	0.6761	0.5311	8.87%
YoY %	8.34%	12.01%	22.94%	-1.62%	-13.96%	27.30%	-	-
Horiz. %	160.76%	148.39%	132.48%	107.76%	109.53%	127.30%	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	1.32	1.75	1.47	1.32	2.04	2.54	2.15	-8.36%
YoY %	-24.57%	19.05%	11.36%	-35.29%	-19.69%	18.14%	-	-
Horiz. %	61.40%	81.40%	68.37%	61.40%	94.88%	118.14%	100.00%	-
P/EPS	24.19	21.46	18.68	43.14	38.94	39.80	32.55	-5.17%
YoY %	12.72%	14.88%	-56.70%	10.79%	-2.16%	22.27%	-	-
Horiz. %	74.32%	65.93%	57.39%	132.53%	119.63%	122.27%	100.00%	-
EY	4.13	4.66	5.35	2.32	2.57	2.51	3.07	5.45%
YoY %	-11.37%	-12.90%	130.60%	-9.73%	2.39%	-18.24%	-	-
Horiz. %	134.53%	151.79%	174.27%	75.57%	83.71%	81.76%	100.00%	-
DY	1.06	0.80	0.96	1.44	1.43	1.58	1.85	-9.49%
YoY %	32.50%	-16.67%	-33.33%	0.70%	-9.49%	-14.59%	-	-
Horiz. %	57.30%	43.24%	51.89%	77.84%	77.30%	85.41%	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	1.25	1.71	1.73	1.09	2.03	2.54	2.21	-9.70%
YoY %	-26.90%	-1.16%	58.72%	-46.31%	-20.08%	14.93%	-	-
Horiz. %	56.56%	77.38%	78.28%	49.32%	91.86%	114.93%	100.00%	-
P/EPS	22.96	21.03	22.01	35.52	38.75	39.80	33.43	-6.50%
YoY %	9.18%	-4.45%	-38.03%	-8.34%	-2.64%	19.05%	-	-
Horiz. %	68.68%	62.91%	65.84%	106.25%	115.91%	119.05%	100.00%	-
EY	4.36	4.76	4.54	2.82	2.58	2.51	2.99	6.98%
YoY %	-8.40%	4.85%	60.99%	9.30%	2.79%	-16.05%	-	-
Horiz. %	145.82%	159.20%	151.84%	94.31%	86.29%	83.95%	100.00%	-
DY	1.12	0.82	0.82	1.75	1.43	1.58	1.80	-8.14%
YoY %	36.59%	0.00%	-53.14%	22.38%	-9.49%	-12.22%	-	-
Horiz. %	62.22%	45.56%	45.56%	97.22%	79.44%	87.78%	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