[SCIPACK] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	267,749	256,382	241,720	238,748	221,788	222,944	226,782	11.67%
YoY %	4.43%	6.07%	1.24%	7.65%	-0.52%	-1.69%	-	-
Horiz. %	118.06%	113.05%	106.59%	105.28%	97.80%	98.31%	100.00%	-
PBT	23,826	24,478	24,124	25,412	27,141	27,017	26,146	-5.99%
YoY %	-2.66%	1.47%	-5.07%	-6.37%	0.46%	3.33%	-	-
Horiz. %	91.13%	93.62%	92.27%	97.19%	103.81%	103.33%	100.00%	-
Tax	-5,118	-5,326	-5,256	-4,676	-3,957	-4,258	-4,042	16.99%
YoY %	3.91%	-1.33%	-12.40%	-18.17%	7.07%	-5.34%	-	-
Horiz. %	126.62%	131.77%	130.03%	115.69%	97.90%	105.34%	100.00%	-
NP	18,708	19,152	18,868	20,736	23,184	22,758	22,104	-10.49%
YoY %	-2.32%	1.51%	-9.01%	-10.56%	1.87%	2.96%	-	-
Horiz. %	84.64%	86.64%	85.36%	93.81%	104.89%	102.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,186	18,708	18,412	20,068	22,763	22,277	21,590	-10.78%
YoY %	-2.79%	1.61%	-8.25%	-11.84%	2.18%	3.18%	-	-
Horiz. %	84.23%	86.65%	85.28%	92.95%	105.43%	103.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.48%	21.76%	21.79%	18.40%	14.58%	15.76%	15.46%	-
YoY %	-1.29%	-0.14%	18.42%	26.20%	-7.49%	1.94%	-	-
Horiz. %	138.94%	140.75%	140.94%	119.02%	94.31%	101.94%	100.00%	-
Total Cost	249,041	237,230	222,852	218,012	198,604	200,185	204,678	13.93%
YoY %	4.98%	6.45%	2.22%	9.77%	-0.79%	-2.20%	-	-
Horiz. %	121.67%	115.90%	108.88%	106.51%	97.03%	97.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	131,673	127,286	125,195	121,669	124,988	122,975	119,944	6.39%
YoY %	3.45%	1.67%	2.90%	-2.66%	1.64%	2.53%	-	-
Horiz. %	109.78%	106.12%	104.38%	101.44%	104.21%	102.53%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	9,405	8,829	8,996	10,514	11,741	9,109	6,073	33.74%
YoY %	6.52%	-1.86%	-14.44%	-10.45%	28.89%	49.99%	-	-
Horiz. %	154.87%	145.38%	148.13%	173.13%	193.33%	149.99%	100.00%	-
Div Payout %	51.72%	47.19%	48.86%	52.40%	51.58%	40.89%	28.13%	-
YoY %	9.60%	-3.42%	-6.76%	1.59%	26.14%	45.36%	-	-
Horiz. %	183.86%	167.76%	173.69%	186.28%	183.36%	145.36%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	131,673	127,286	125,195	121,669	124,988	122,975	119,944	6.39%
YoY %	3.45%	1.67%	2.90%	-2.66%	1.64%	2.53%	-	-
Horiz. %	109.78%	106.12%	104.38%	101.44%	104.21%	102.53%	100.00%	-
NOSH	75,242	73,576	74,967	75,104	75,750	75,910	75,914	-0.58%
YoY %	2.26%	-1.86%	-0.18%	-0.85%	-0.21%	-0.01%	-	-
Horiz. %	99.11%	96.92%	98.75%	98.93%	99.78%	99.99%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	6.99%	7.47%	7.81%	8.69%	10.45%	10.21%	9.75%	-
YoY %	-6.43%	-4.35%	-10.13%	-16.84%	2.35%	4.72%	-	-
Horiz. %	71.69%	76.62%	80.10%	89.13%	107.18%	104.72%	100.00%	-
ROE	13.81%	14.70%	14.71%	16.49%	18.21%	18.12%	18.00%	-
YoY %	-6.05%	-0.07%	-10.79%	-9.45%	0.50%	0.67%	-	-
Horiz. %	76.72%	81.67%	81.72%	91.61%	101.17%	100.67%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	355.85	348.46	322.43	317.89	292.79	293.69	298.73	12.33%
YoY %	2.12%	8.07%	1.43%	8.57%	-0.31%	-1.69%	-	-
Horiz. %	119.12%	116.65%	107.93%	106.41%	98.01%	98.31%	100.00%	-
EPS	24.17	25.43	24.56	26.72	30.05	29.35	28.44	-10.25%
YoY %	-4.95%	3.54%	-8.08%	-11.08%	2.39%	3.20%	-	-
Horiz. %	84.99%	89.42%	86.36%	93.95%	105.66%	103.20%	100.00%	-
DPS	12.50	12.00	12.00	14.00	15.50	12.00	8.00	34.54%
YoY %	4.17%	0.00%	-14.29%	-9.68%	29.17%	50.00%	-	-
Horiz. %	156.25%	150.00%	150.00%	175.00%	193.75%	150.00%	100.00%	-
NAPS	1.75	1.73	1.67	1.62	1.65	1.62	1.58	7.03%
YoY %	1.16%	3.59%	3.09%	-1.82%	1.85%	2.53%	-	-
Horiz. %	110.76%	109.49%	105.70%	102.53%	104.43%	102.53%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 75,104
RPS	76.24	73.01	68.83	67.99	63.16	63.49	64.58	11.66%
YoY %	4.42%	6.07%	1.24%	7.65%	-0.52%	-1.69%	-	-
Horiz. %	118.06%	113.05%	106.58%	105.28%	97.80%	98.31%	100.00%	-
EPS	5.18	5.33	5.24	5.71	6.48	6.34	6.15	-10.78%
YoY %	-2.81%	1.72%	-8.23%	-11.88%	2.21%	3.09%	-	-
Horiz. %	84.23%	86.67%	85.20%	92.85%	105.37%	103.09%	100.00%	-
DPS	2.68	2.51	2.56	2.99	3.34	2.59	1.73	33.77%
YoY %	6.77%	-1.95%	-14.38%	-10.48%	28.96%	49.71%	-	-
Horiz. %	154.91%	145.09%	147.98%	172.83%	193.06%	149.71%	100.00%	-
NAPS	0.375	0.3625	0.3565	0.3465	0.3559	0.3502	0.3416	6.39%
YoY %	3.45%	1.68%	2.89%	-2.64%	1.63%	2.52%	-	-
Horiz. %	109.78%	106.12%	104.36%	101.43%	104.19%	102.52%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	1.75	2.01	2.11	2.41	1.53	1.11	0.48	-
P/RPS	0.49	0.58	0.65	0.76	0.52	0.38	0.16	110.45%
YoY %	-15.52%	-10.77%	-14.47%	46.15%	36.84%	137.50%	-	-
Horiz. %	306.25%	362.50%	406.25%	475.00%	325.00%	237.50%	100.00%	-
P/EPS	7.24	7.91	8.59	9.02	5.09	3.78	1.69	163.07%
YoY %	-8.47%	-7.92%	-4.77%	77.21%	34.66%	123.67%	-	-
Horiz. %	428.40%	468.05%	508.28%	533.73%	301.18%	223.67%	100.00%	-
EY	13.81	12.65	11.64	11.09	19.64	26.44	59.25	-62.02%
YoY %	9.17%	8.68%	4.96%	-43.53%	-25.72%	-55.38%	-	-
Horiz. %	23.31%	21.35%	19.65%	18.72%	33.15%	44.62%	100.00%	-
DY	7.14	5.97	5.69	5.81	10.13	10.81	16.67	-43.09%
YoY %	19.60%	4.92%	-2.07%	-42.65%	-6.29%	-35.15%	-	-
Horiz. %	42.83%	35.81%	34.13%	34.85%	60.77%	64.85%	100.00%	-
P/NAPS	1.00	1.16	1.26	1.49	0.93	0.69	0.30	122.65%
YoY %	-13.79%	-7.94%	-15.44%	60.22%	34.78%	130.00%	-	-
Horiz. %	333.33%	386.67%	420.00%	496.67%	310.00%	230.00%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	17/02/11	11/11/10	28/07/10	03/05/10	10/02/10	17/11/09	28/07/09	-
Price	1.70	1.88	2.22	2.14	1.99	1.48	0.93	-
P/RPS	0.48	0.54	0.69	0.67	0.68	0.50	0.31	33.73%
YoY %	-11.11%	-21.74%	2.99%	-1.47%	36.00%	61.29%	-	-
Horiz. %	154.84%	174.19%	222.58%	216.13%	219.35%	161.29%	100.00%	-
P/EPS	7.03	7.39	9.04	8.01	6.62	5.04	3.27	66.34%
YoY %	-4.87%	-18.25%	12.86%	21.00%	31.35%	54.13%	-	-
Horiz. %	214.98%	225.99%	276.45%	244.95%	202.45%	154.13%	100.00%	-
EY	14.22	13.52	11.06	12.49	15.10	19.83	30.58	-39.89%
YoY %	5.18%	22.24%	-11.45%	-17.28%	-23.85%	-35.15%	-	-
Horiz. %	46.50%	44.21%	36.17%	40.84%	49.38%	64.85%	100.00%	-
DY	7.35	6.38	5.41	6.54	7.79	8.11	8.60	-9.91%
YoY %	15.20%	17.93%	-17.28%	-16.05%	-3.95%	-5.70%	-	-
Horiz. %	85.47%	74.19%	62.91%	76.05%	90.58%	94.30%	100.00%	-
P/NAPS	0.97	1.09	1.33	1.32	1.21	0.91	0.59	39.17%
YoY %	-11.01%	-18.05%	0.76%	9.09%	32.97%	54.24%	-	-
Horiz. %	164.41%	184.75%	225.42%	223.73%	205.08%	154.24%	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