[SCIPACK] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Cumulative Result
Revenue	89,699	86,157	90,393	73,386	68,759	67,670	59,687	7.01%
YoY %	4.11%	-4.69%	23.17%	6.73%	1.61%	13.37%	-	-
Horiz. %	150.28%	144.35%	151.45%	122.95%	115.20%	113.37%	100.00%	-
PBT	8,073	8,149	8,890	9,502	7,194	5,889	6,353	4.07%
YoY %	-0.93%	-8.34%	-6.44%	32.08%	22.16%	-7.30%	-	-
Horiz. %	127.07%	128.27%	139.93%	149.57%	113.24%	92.70%	100.00%	-
Tax	-1,565	-1,962	-2,286	-2,390	-1,909	-1,043	-1,169	4.97%
YoY %	20.23%	14.17%	4.35%	-25.20%	-83.03%	10.78%	-	-
Horiz. %	133.88%	167.84%	195.55%	204.45%	163.30%	89.22%	100.00%	-
NP	6,508	6,187	6,604	7,112	5,285	4,846	5,184	3.86%
YoY %	5.19%	-6.31%	-7.14%	34.57%	9.06%	-6.52%	-	-
Horiz. %	125.54%	119.35%	127.39%	137.19%	101.95%	93.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,508	6,187	6,604	7,112	5,103	4,646	5,017	4.42%
YoY %	5.19%	-6.31%	-7.14%	39.37%	9.84%	-7.39%	-	-
Horiz. %	129.72%	123.32%	131.63%	141.76%	101.71%	92.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.39%	24.08%	25.71%	25.15%	26.54%	17.71%	18.40%	-
YoY %	-19.48%	-6.34%	2.23%	-5.24%	49.86%	-3.75%	-	-
Horiz. %	105.38%	130.87%	139.73%	136.68%	144.24%	96.25%	100.00%	-
Total Cost	83,191	79,970	83,789	66,274	63,474	62,824	54,503	7.29%
YoY %	4.03%	-4.56%	26.43%	4.41%	1.03%	15.27%	-	-
Horiz. %	152.64%	146.73%	153.73%	121.60%	116.46%	115.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	183,208	171,419	163,961	154,263	142,496	132,635	121,669	7.05%
YoY %	6.88%	4.55%	6.29%	8.26%	7.43%	9.01%	-	-
Horiz. %	150.58%	140.89%	134.76%	126.79%	117.12%	109.01%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	3,964	3,973	3,985	4,537	2,611	2,248	2,628	7.08%
YoY %	-0.23%	-0.30%	-12.17%	73.76%	16.15%	-14.46%	-	-
Horiz. %	150.84%	151.18%	151.64%	172.64%	99.35%	85.54%	100.00%	-
Div Payout %	60.92%	64.22%	60.34%	63.80%	51.17%	48.39%	52.40%	-
YoY %	-5.14%	6.43%	-5.42%	24.68%	5.74%	-7.65%	-	-
Horiz. %	116.26%	122.56%	115.15%	121.76%	97.65%	92.35%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	183,208	171,419	163,961	154,263	142,496	132,635	121,669	7.05%
YoY %	6.88%	4.55%	6.29%	8.26%	7.43%	9.01%	-	-
Horiz. %	150.58%	140.89%	134.76%	126.79%	117.12%	109.01%	100.00%	-
NOSH	273,445	113,522	113,862	113,429	74,605	74,935	75,104	24.00%
YoY %	140.87%	-0.30%	0.38%	52.04%	-0.44%	-0.23%	-	-
Horiz. %	364.09%	151.15%	151.61%	151.03%	99.34%	99.77%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	7.26%	7.18%	7.31%	9.69%	7.69%	7.16%	8.69%	-
YoY %	1.11%	-1.78%	-24.56%	26.01%	7.40%	-17.61%	-	-
Horiz. %	83.54%	82.62%	84.12%	111.51%	88.49%	82.39%	100.00%	-
ROE	3.55%	3.61%	4.03%	4.61%	3.58%	3.50%	4.12%	-
YoY %	-1.66%	-10.42%	-12.58%	28.77%	2.29%	-15.05%	-	-
Horiz. %	86.17%	87.62%	97.82%	111.89%	86.89%	84.95%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	32.80	75.89	79.39	64.70	92.16	90.30	79.47	-13.70%
YoY %	-56.78%	-4.41%	22.70%	-29.80%	2.06%	13.63%	-	-
Horiz. %	41.27%	95.50%	99.90%	81.41%	115.97%	113.63%	100.00%	-
EPS	2.38	5.45	5.80	6.27	6.84	6.20	6.68	-15.78%
YoY %	-56.33%	-6.03%	-7.50%	-8.33%	10.32%	-7.19%	-	-
Horiz. %	35.63%	81.59%	86.83%	93.86%	102.40%	92.81%	100.00%	-
DPS	1.45	3.50	3.50	4.00	3.50	3.00	3.50	-13.64%
YoY %	-58.57%	0.00%	-12.50%	14.29%	16.67%	-14.29%	-	-
Horiz. %	41.43%	100.00%	100.00%	114.29%	100.00%	85.71%	100.00%	-
NAPS	0.67	1.51	1.44	1.36	1.91	1.77	1.62	-13.67%
YoY %	-55.63%	4.86%	5.88%	-28.80%	7.91%	9.26%	-	-
Horiz. %	41.36%	93.21%	88.89%	83.95%	117.90%	109.26%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 113,429
RPS	25.71	24.69	25.91	21.03	19.71	19.39	17.11	7.01%
YoY %	4.13%	-4.71%	23.20%	6.70%	1.65%	13.33%	-	-
Horiz. %	150.26%	144.30%	151.43%	122.91%	115.20%	113.33%	100.00%	-
EPS	1.87	1.77	1.89	2.04	1.46	1.33	1.44	4.44%
YoY %	5.65%	-6.35%	-7.35%	39.73%	9.77%	-7.64%	-	-
Horiz. %	129.86%	122.92%	131.25%	141.67%	101.39%	92.36%	100.00%	-
DPS	1.14	1.14	1.14	1.30	0.75	0.64	0.75	7.22%
YoY %	0.00%	0.00%	-12.31%	73.33%	17.19%	-14.67%	-	-
Horiz. %	152.00%	152.00%	152.00%	173.33%	100.00%	85.33%	100.00%	-
NAPS	0.5251	0.4913	0.4699	0.4421	0.4084	0.3801	0.3487	7.05%
YoY %	6.88%	4.55%	6.29%	8.25%	7.45%	9.00%	-	-
Horiz. %	150.59%	140.89%	134.76%	126.79%	117.12%	109.00%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	2.17	4.45	4.63	2.81	1.87	1.72	2.41	-
P/RPS	6.62	5.86	5.83	4.34	2.03	1.90	3.03	13.89%
YoY %	12.97%	0.51%	34.33%	113.79%	6.84%	-37.29%	-	-
Horiz. %	218.48%	193.40%	192.41%	143.23%	67.00%	62.71%	100.00%	-
P/EPS	91.18	81.65	79.83	44.82	27.34	27.74	36.08	16.69%
YoY %	11.67%	2.28%	78.11%	63.94%	-1.44%	-23.12%	-	-
Horiz. %	252.72%	226.30%	221.26%	124.22%	75.78%	76.88%	100.00%	-
EY	1.10	1.22	1.25	2.23	3.66	3.60	2.77	-14.25%
YoY %	-9.84%	-2.40%	-43.95%	-39.07%	1.67%	29.96%	-	-
Horiz. %	39.71%	44.04%	45.13%	80.51%	132.13%	129.96%	100.00%	-
DY	0.67	0.79	0.76	1.42	1.87	1.74	1.45	-12.06%
YoY %	-15.19%	3.95%	-46.48%	-24.06%	7.47%	20.00%	-	-
Horiz. %	46.21%	54.48%	52.41%	97.93%	128.97%	120.00%	100.00%	-
P/NAPS	3.24	2.95	3.22	2.07	0.98	0.97	1.49	13.80%
YoY %	9.83%	-8.39%	55.56%	111.22%	1.03%	-34.90%	-	-
Horiz. %	217.45%	197.99%	216.11%	138.93%	65.77%	65.10%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	05/05/16	07/05/15	12/05/14	25/04/13	26/04/12	05/05/11	03/05/10	-
Price	2.07	4.32	4.50	3.10	1.88	1.84	2.14	-
P/RPS	6.31	5.69	5.67	4.79	2.04	2.04	2.69	15.25%
YoY %	10.90%	0.35%	18.37%	134.80%	0.00%	-24.16%	-	-
Horiz. %	234.57%	211.52%	210.78%	178.07%	75.84%	75.84%	100.00%	-
P/EPS	86.97	79.27	77.59	49.44	27.49	29.68	32.04	18.09%
YoY %	9.71%	2.17%	56.94%	79.85%	-7.38%	-7.37%	-	-
Horiz. %	271.44%	247.41%	242.17%	154.31%	85.80%	92.63%	100.00%	-
EY	1.15	1.26	1.29	2.02	3.64	3.37	3.12	-15.31%
YoY %	-8.73%	-2.33%	-36.14%	-44.51%	8.01%	8.01%	-	-
Horiz. %	36.86%	40.38%	41.35%	64.74%	116.67%	108.01%	100.00%	-
DY	0.70	0.81	0.78	1.29	1.86	1.63	1.64	-13.21%
YoY %	-13.58%	3.85%	-39.53%	-30.65%	14.11%	-0.61%	-	-
Horiz. %	42.68%	49.39%	47.56%	78.66%	113.41%	99.39%	100.00%	-
P/NAPS	3.09	2.86	3.12	2.28	0.98	1.04	1.32	15.21%
YoY %	8.04%	-8.33%	36.84%	132.65%	-5.77%	-21.21%	-	-
Horiz. %	234.09%	216.67%	236.36%	172.73%	74.24%	78.79%	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