[SCIPACK] YoY TTM 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
TTM Result
Revenue	355,855	342,967	344,822	282,263	282,703	287,750	229,257	7.59%
YoY %	3.76%	-0.54%	22.16%	-0.16%	-1.75%	25.51%	-	-
Horiz. %	155.22%	149.60%	150.41%	123.12%	123.31%	125.51%	100.00%	-
PBT	33,537	31,498	36,043	35,507	28,752	24,276	26,130	4.24%
YoY %	6.47%	-12.61%	1.51%	23.49%	18.44%	-7.10%	-	-
Horiz. %	128.35%	120.54%	137.94%	135.89%	110.03%	92.90%	100.00%	-
Tax	-7,608	-7,206	-8,888	-9,184	-6,178	-4,996	-4,564	8.88%
YoY %	-5.58%	18.92%	3.22%	-48.66%	-23.66%	-9.47%	-	-
Horiz. %	166.70%	157.89%	194.74%	201.23%	135.36%	109.47%	100.00%	-
NP	25,929	24,292	27,155	26,323	22,574	19,280	21,566	3.11%
YoY %	6.74%	-10.54%	3.16%	16.61%	17.09%	-10.60%	-	-
Horiz. %	120.23%	112.64%	125.92%	122.06%	104.67%	89.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,929	24,292	27,155	26,278	21,944	18,601	21,174	3.43%
YoY %	6.74%	-10.54%	3.34%	19.75%	17.97%	-12.15%	-	-
Horiz. %	122.46%	114.73%	128.25%	124.11%	103.64%	87.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.69%	22.88%	24.66%	25.87%	21.49%	20.58%	17.47%	-
YoY %	-0.83%	-7.22%	-4.68%	20.38%	4.42%	17.80%	-	-
Horiz. %	129.88%	130.97%	141.16%	148.08%	123.01%	117.80%	100.00%	-
Total Cost	329,926	318,675	317,667	255,940	260,129	268,470	207,691	8.01%
YoY %	3.53%	0.32%	24.12%	-1.61%	-3.11%	29.26%	-	-
Horiz. %	158.85%	153.44%	152.95%	123.23%	125.25%	129.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	185,277	113,570	166,215	154,638	75,407	135,613	125,145	6.75%
YoY %	63.14%	-31.67%	7.49%	105.07%	-44.40%	8.36%	-	-
Horiz. %	148.05%	90.75%	132.82%	123.57%	60.26%	108.36%	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	15,110	10,348	17,057	15,911	11,944	9,776	13,192	2.28%
YoY %	46.02%	-39.33%	7.20%	33.21%	22.18%	-25.89%	-	-
Horiz. %	114.54%	78.44%	129.30%	120.61%	90.54%	74.11%	100.00%	-
Div Payout %	58.28%	42.60%	62.82%	60.55%	54.43%	52.56%	62.31%	-
YoY %	36.81%	-32.19%	3.75%	11.24%	3.56%	-15.65%	-	-
Horiz. %	93.53%	68.37%	100.82%	97.18%	87.35%	84.35%	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	185,277	113,570	166,215	154,638	75,407	135,613	125,145	6.75%
YoY %	63.14%	-31.67%	7.49%	105.07%	-44.40%	8.36%	-	-
Horiz. %	148.05%	90.75%	132.82%	123.57%	60.26%	108.36%	100.00%	-
NOSH	272,466	113,570	113,846	113,705	75,407	74,924	74,937	23.97%
YoY %	139.91%	-0.24%	0.12%	50.79%	0.64%	-0.02%	-	-
Horiz. %	363.59%	151.55%	151.92%	151.73%	100.63%	99.98%	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	7.29%	7.08%	7.88%	9.33%	7.99%	6.70%	9.41%	-
YoY %	2.97%	-10.15%	-15.54%	16.77%	19.25%	-28.80%	-	-
Horiz. %	77.47%	75.24%	83.74%	99.15%	84.91%	71.20%	100.00%	-
ROE	13.99%	21.39%	16.34%	16.99%	29.10%	13.72%	16.92%	-
YoY %	-34.60%	30.91%	-3.83%	-41.62%	112.10%	-18.91%	-	-
Horiz. %	82.68%	126.42%	96.57%	100.41%	171.99%	81.09%	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	130.61	301.99	302.88	248.24	374.90	384.05	305.93	-13.21%
YoY %	-56.75%	-0.29%	22.01%	-33.79%	-2.38%	25.54%	-	-
Horiz. %	42.69%	98.71%	99.00%	81.14%	122.54%	125.54%	100.00%	-
EPS	9.52	21.39	23.85	23.11	29.10	24.83	28.26	-16.57%
YoY %	-55.49%	-10.31%	3.20%	-20.58%	17.20%	-12.14%	-	-
Horiz. %	33.69%	75.69%	84.39%	81.78%	102.97%	87.86%	100.00%	-
DPS	5.55	9.12	15.00	14.00	15.84	13.00	17.50	-17.40%
YoY %	-39.14%	-39.20%	7.14%	-11.62%	21.85%	-25.71%	-	-
Horiz. %	31.71%	52.11%	85.71%	80.00%	90.51%	74.29%	100.00%	-
NAPS	0.68	1.00	1.46	1.36	1.00	1.81	1.67	-13.89%
YoY %	-32.00%	-31.51%	7.35%	36.00%	-44.75%	8.38%	-	-
Horiz. %	40.72%	59.88%	87.43%	81.44%	59.88%	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	101.33	97.66	98.19	80.38	80.50	81.94	65.28	7.59%
YoY %	3.76%	-0.54%	22.16%	-0.15%	-1.76%	25.52%	-	-
Horiz. %	155.22%	149.60%	150.41%	123.13%	123.31%	125.52%	100.00%	-
EPS	7.38	6.92	7.73	7.48	6.25	5.30	6.03	3.42%
YoY %	6.65%	-10.48%	3.34%	19.68%	17.92%	-12.11%	-	-
Horiz. %	122.39%	114.76%	128.19%	124.05%	103.65%	87.89%	100.00%	-
DPS	4.30	2.95	4.86	4.53	3.40	2.78	3.76	2.25%
YoY %	45.76%	-39.30%	7.28%	33.24%	22.30%	-26.06%	-	-
Horiz. %	114.36%	78.46%	129.26%	120.48%	90.43%	73.94%	100.00%	-
NAPS	0.5276	0.3234	0.4733	0.4404	0.2147	0.3862	0.3564	6.75%
YoY %	63.14%	-31.67%	7.47%	105.12%	-44.41%	8.36%	-	-
Horiz. %	148.04%	90.74%	132.80%	123.57%	60.24%	108.36%	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	1.62	1.42	1.45	1.44	0.55	0.45	0.69	15.27%
YoY %	14.08%	-2.07%	0.69%	161.82%	22.22%	-34.78%	-	-
Horiz. %	234.78%	205.80%	210.14%	208.70%	79.71%	65.22%	100.00%	-
P/EPS	22.17	20.10	18.45	15.45	7.04	7.01	7.47	19.85%
YoY %	10.30%	8.94%	19.42%	119.46%	0.43%	-6.16%	-	-
Horiz. %	296.79%	269.08%	246.99%	206.83%	94.24%	93.84%	100.00%	-
EY	4.51	4.97	5.42	6.47	14.20	14.27	13.39	-16.57%
YoY %	-9.26%	-8.30%	-16.23%	-54.44%	-0.49%	6.57%	-	-
Horiz. %	33.68%	37.12%	40.48%	48.32%	106.05%	106.57%	100.00%	-
DY	2.63	2.12	3.41	3.92	7.73	7.47	8.29	-17.40%
YoY %	24.06%	-37.83%	-13.01%	-49.29%	3.48%	-9.89%	-	-
Horiz. %	31.72%	25.57%	41.13%	47.29%	93.24%	90.11%	100.00%	-
P/NAPS	3.10	4.30	3.01	2.63	2.05	0.96	1.26	16.17%
YoY %	-27.91%	42.86%	14.45%	28.29%	113.54%	-23.81%	-	-
Horiz. %	246.03%	341.27%	238.89%	208.73%	162.70%	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	1.58	1.40	1.45	1.39	0.56	0.50	0.73	13.72%
YoY %	12.86%	-3.45%	4.32%	148.21%	12.00%	-31.51%	-	-
Horiz. %	216.44%	191.78%	198.63%	190.41%	76.71%	68.49%	100.00%	-
P/EPS	21.75	19.82	18.45	14.93	7.25	7.77	7.86	18.46%
YoY %	9.74%	7.43%	23.58%	105.93%	-6.69%	-1.15%	-	-
Horiz. %	276.72%	252.16%	234.73%	189.95%	92.24%	98.85%	100.00%	-
EY	4.60	5.04	5.42	6.70	13.79	12.86	12.73	-15.59%
YoY %	-8.73%	-7.01%	-19.10%	-51.41%	7.23%	1.02%	-	-
Horiz. %	36.14%	39.59%	42.58%	52.63%	108.33%	101.02%	100.00%	-
DY	2.68	2.15	3.41	4.06	7.51	6.74	7.88	-16.43%
YoY %	24.65%	-36.95%	-16.01%	-45.94%	11.42%	-14.47%	-	-
Horiz. %	34.01%	27.28%	43.27%	51.52%	95.30%	85.53%	100.00%	-
P/NAPS	3.04	4.24	3.01	2.54	2.11	1.07	1.33	14.75%
YoY %	-28.30%	40.86%	18.50%	20.38%	97.20%	-19.55%	-	-
Horiz. %	228.57%	318.80%	226.32%	190.98%	158.65%	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