[SCIPACK] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Cumulative Result
Revenue	186,732	175,830	177,368	142,846	139,335	140,861	120,860	7.51%
YoY %	6.20%	-0.87%	24.17%	2.52%	-1.08%	16.55%	-	-
Horiz. %	154.50%	145.48%	146.75%	118.19%	115.29%	116.55%	100.00%	-
PBT	15,501	17,692	17,242	17,573	15,987	12,512	12,062	4.26%
YoY %	-12.38%	2.61%	-1.88%	9.92%	27.77%	3.73%	-	-
Horiz. %	128.51%	146.68%	142.94%	145.69%	132.54%	103.73%	100.00%	-
Tax	-2,917	-4,316	-4,422	-4,446	-4,163	-2,506	-2,628	1.75%
YoY %	32.41%	2.40%	0.54%	-6.80%	-66.12%	4.64%	-	-
Horiz. %	111.00%	164.23%	168.26%	169.18%	158.41%	95.36%	100.00%	-
NP	12,584	13,376	12,820	13,127	11,824	10,006	9,434	4.91%
YoY %	-5.92%	4.34%	-2.34%	11.02%	18.17%	6.06%	-	-
Horiz. %	133.39%	141.79%	135.89%	139.15%	125.33%	106.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,584	13,376	12,820	13,127	11,490	9,621	9,206	5.34%
YoY %	-5.92%	4.34%	-2.34%	14.25%	19.43%	4.51%	-	-
Horiz. %	136.69%	145.30%	139.26%	142.59%	124.81%	104.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.82%	24.40%	25.65%	25.30%	26.04%	20.03%	21.79%	-
YoY %	-22.87%	-4.87%	1.38%	-2.84%	30.00%	-8.08%	-	-
Horiz. %	86.37%	111.98%	117.71%	116.11%	119.50%	91.92%	100.00%	-
Total Cost	174,148	162,454	164,548	129,719	127,511	130,855	111,426	7.71%
YoY %	7.20%	-1.27%	26.85%	1.73%	-2.56%	17.44%	-	-
Horiz. %	156.29%	145.80%	147.67%	116.42%	114.44%	117.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	185,620	174,864	166,227	154,435	147,000	135,623	125,195	6.77%
YoY %	6.15%	5.20%	7.64%	5.06%	8.39%	8.33%	-	-
Horiz. %	148.26%	139.67%	132.77%	123.36%	117.42%	108.33%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	7,588	8,516	7,969	7,948	7,125	4,870	4,498	9.09%
YoY %	-10.90%	6.86%	0.26%	11.55%	46.30%	8.27%	-	-
Horiz. %	168.70%	189.33%	177.17%	176.70%	158.40%	108.27%	100.00%	-
Div Payout %	60.30%	63.67%	62.17%	60.55%	62.01%	50.62%	48.86%	-
YoY %	-5.29%	2.41%	2.68%	-2.35%	22.50%	3.60%	-	-
Horiz. %	123.41%	130.31%	127.24%	123.93%	126.91%	103.60%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	185,620	174,864	166,227	154,435	147,000	135,623	125,195	6.77%
YoY %	6.15%	5.20%	7.64%	5.06%	8.39%	8.33%	-	-
Horiz. %	148.26%	139.67%	132.77%	123.36%	117.42%	108.33%	100.00%	-
NOSH	272,971	113,548	113,854	113,555	75,000	74,929	74,967	24.00%
YoY %	140.40%	-0.27%	0.26%	51.41%	0.09%	-0.05%	-	-
Horiz. %	364.12%	151.46%	151.87%	151.47%	100.04%	99.95%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	6.74%	7.61%	7.23%	9.19%	8.49%	7.10%	7.81%	-
YoY %	-11.43%	5.26%	-21.33%	8.24%	19.58%	-9.09%	-	-
Horiz. %	86.30%	97.44%	92.57%	117.67%	108.71%	90.91%	100.00%	-
ROE	6.78%	7.65%	7.71%	8.50%	7.82%	7.09%	7.35%	-
YoY %	-11.37%	-0.78%	-9.29%	8.70%	10.30%	-3.54%	-	-
Horiz. %	92.24%	104.08%	104.90%	115.65%	106.39%	96.46%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	68.41	154.85	155.79	125.79	185.78	187.99	161.22	-13.30%
YoY %	-55.82%	-0.60%	23.85%	-32.29%	-1.18%	16.60%	-	-
Horiz. %	42.43%	96.05%	96.63%	78.02%	115.23%	116.60%	100.00%	-
EPS	4.61	11.78	11.26	11.56	15.32	12.84	12.28	-15.05%
YoY %	-60.87%	4.62%	-2.60%	-24.54%	19.31%	4.56%	-	-
Horiz. %	37.54%	95.93%	91.69%	94.14%	124.76%	104.56%	100.00%	-
DPS	2.78	7.50	7.00	7.00	9.50	6.50	6.00	-12.02%
YoY %	-62.93%	7.14%	0.00%	-26.32%	46.15%	8.33%	-	-
Horiz. %	46.33%	125.00%	116.67%	116.67%	158.33%	108.33%	100.00%	-
NAPS	0.68	1.54	1.46	1.36	1.96	1.81	1.67	-13.89%
YoY %	-55.84%	5.48%	7.35%	-30.61%	8.29%	8.38%	-	-
Horiz. %	40.72%	92.22%	87.43%	81.44%	117.37%	108.38%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 113,705
RPS	53.52	50.39	50.83	40.94	39.93	40.37	34.64	7.51%
YoY %	6.21%	-0.87%	24.16%	2.53%	-1.09%	16.54%	-	-
Horiz. %	154.50%	145.47%	146.74%	118.19%	115.27%	116.54%	100.00%	-
EPS	3.61	3.83	3.67	3.76	3.29	2.76	2.64	5.34%
YoY %	-5.74%	4.36%	-2.39%	14.29%	19.20%	4.55%	-	-
Horiz. %	136.74%	145.08%	139.02%	142.42%	124.62%	104.55%	100.00%	-
DPS	2.17	2.44	2.28	2.28	2.04	1.40	1.29	9.04%
YoY %	-11.07%	7.02%	0.00%	11.76%	45.71%	8.53%	-	-
Horiz. %	168.22%	189.15%	176.74%	176.74%	158.14%	108.53%	100.00%	-
NAPS	0.532	0.5012	0.4764	0.4426	0.4213	0.3887	0.3588	6.77%
YoY %	6.15%	5.21%	7.64%	5.06%	8.39%	8.33%	-	-
Horiz. %	148.27%	139.69%	132.78%	123.36%	117.42%	108.33%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	2.11	4.30	4.40	3.57	2.05	1.74	2.11	-
P/RPS	3.08	2.78	2.82	2.84	1.10	0.93	1.31	15.29%
YoY %	10.79%	-1.42%	-0.70%	158.18%	18.28%	-29.01%	-	-
Horiz. %	235.11%	212.21%	215.27%	216.79%	83.97%	70.99%	100.00%	-
P/EPS	45.77	36.50	39.08	30.88	13.38	13.55	17.18	17.72%
YoY %	25.40%	-6.60%	26.55%	130.79%	-1.25%	-21.13%	-	-
Horiz. %	266.41%	212.46%	227.47%	179.74%	77.88%	78.87%	100.00%	-
EY	2.18	2.74	2.56	3.24	7.47	7.38	5.82	-15.08%
YoY %	-20.44%	7.03%	-20.99%	-56.63%	1.22%	26.80%	-	-
Horiz. %	37.46%	47.08%	43.99%	55.67%	128.35%	126.80%	100.00%	-
DY	1.32	1.74	1.59	1.96	4.63	3.74	2.84	-11.97%
YoY %	-24.14%	9.43%	-18.88%	-57.67%	23.80%	31.69%	-	-
Horiz. %	46.48%	61.27%	55.99%	69.01%	163.03%	131.69%	100.00%	-
P/NAPS	3.10	2.79	3.01	2.63	1.05	0.96	1.26	16.17%
YoY %	11.11%	-7.31%	14.45%	150.48%	9.38%	-23.81%	-	-
Horiz. %	246.03%	221.43%	238.89%	208.73%	83.33%	76.19%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	10/08/16	12/08/15	23/07/14	22/08/13	26/07/12	28/07/11	28/07/10	-
Price	2.07	4.24	4.40	3.45	2.11	1.93	2.22	-
P/RPS	3.03	2.74	2.82	2.74	1.14	1.03	1.38	13.99%
YoY %	10.58%	-2.84%	2.92%	140.35%	10.68%	-25.36%	-	-
Horiz. %	219.57%	198.55%	204.35%	198.55%	82.61%	74.64%	100.00%	-
P/EPS	44.90	35.99	39.08	29.84	13.77	15.03	18.08	16.35%
YoY %	24.76%	-7.91%	30.97%	116.70%	-8.38%	-16.87%	-	-
Horiz. %	248.34%	199.06%	216.15%	165.04%	76.16%	83.13%	100.00%	-
EY	2.23	2.78	2.56	3.35	7.26	6.65	5.53	-14.03%
YoY %	-19.78%	8.59%	-23.58%	-53.86%	9.17%	20.25%	-	-
Horiz. %	40.33%	50.27%	46.29%	60.58%	131.28%	120.25%	100.00%	-
DY	1.34	1.77	1.59	2.03	4.50	3.37	2.70	-11.01%
YoY %	-24.29%	11.32%	-21.67%	-54.89%	33.53%	24.81%	-	-
Horiz. %	49.63%	65.56%	58.89%	75.19%	166.67%	124.81%	100.00%	-
P/NAPS	3.04	2.75	3.01	2.54	1.08	1.07	1.33	14.75%
YoY %	10.55%	-8.64%	18.50%	135.19%	0.93%	-19.55%	-	-
Horiz. %	228.57%	206.77%	226.32%	190.98%	81.20%	80.45%	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