[SCIPACK] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Annualized Quarter Result
Revenue	310,300	306,852	285,692	293,544	278,752	273,322	278,670	7.40%
YoY %	1.12%	7.41%	-2.67%	5.31%	1.99%	-1.92%	-	-
Horiz. %	111.35%	110.11%	102.52%	105.34%	100.03%	98.08%	100.00%	-
PBT	36,374	36,873	35,146	38,008	33,921	33,653	31,974	8.95%
YoY %	-1.35%	4.91%	-7.53%	12.05%	0.80%	5.25%	-	-
Horiz. %	113.76%	115.32%	109.92%	118.87%	106.09%	105.25%	100.00%	-
Tax	-8,912	-9,504	-8,892	-9,560	-8,901	-8,634	-8,326	4.62%
YoY %	6.23%	-6.88%	6.99%	-7.40%	-3.09%	-3.70%	-	-
Horiz. %	107.04%	114.15%	106.80%	114.82%	106.91%	103.70%	100.00%	-
NP	27,462	27,369	26,254	28,448	25,020	25,018	23,648	10.45%
YoY %	0.34%	4.25%	-7.71%	13.70%	0.01%	5.79%	-	-
Horiz. %	116.13%	115.73%	111.02%	120.30%	105.80%	105.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,462	27,369	26,254	28,448	24,641	24,524	22,980	12.57%
YoY %	0.34%	4.25%	-7.71%	15.45%	0.48%	6.72%	-	-
Horiz. %	119.50%	119.10%	114.25%	123.79%	107.23%	106.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.50%	25.77%	25.30%	25.15%	26.24%	25.66%	26.04%	-
YoY %	-4.93%	1.86%	0.60%	-4.15%	2.26%	-1.46%	-	-
Horiz. %	94.09%	98.96%	97.16%	96.58%	100.77%	98.54%	100.00%	-
Total Cost	282,838	279,482	259,438	265,096	253,732	248,304	255,022	7.12%
YoY %	1.20%	7.73%	-2.13%	4.48%	2.19%	-2.63%	-	-
Horiz. %	110.91%	109.59%	101.73%	103.95%	99.49%	97.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	161,283	158,948	154,435	154,263	150,747	149,499	147,000	6.35%
YoY %	1.47%	2.92%	0.11%	2.33%	0.83%	1.70%	-	-
Horiz. %	109.72%	108.13%	105.06%	104.94%	102.55%	101.70%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	17,036	16,651	15,897	18,148	18,701	19,631	14,250	12.60%
YoY %	2.31%	4.74%	-12.40%	-2.96%	-4.74%	37.76%	-	-
Horiz. %	119.55%	116.85%	111.56%	127.35%	131.24%	137.76%	100.00%	-
Div Payout %	62.04%	60.84%	60.55%	63.80%	75.90%	80.05%	62.01%	-
YoY %	1.97%	0.48%	-5.09%	-15.94%	-5.18%	29.09%	-	-
Horiz. %	100.05%	98.11%	97.65%	102.89%	122.40%	129.09%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	161,283	158,948	154,435	154,263	150,747	149,499	147,000	6.35%
YoY %	1.47%	2.92%	0.11%	2.33%	0.83%	1.70%	-	-
Horiz. %	109.72%	108.13%	105.06%	104.94%	102.55%	101.70%	100.00%	-
NOSH	113,579	113,534	113,555	113,429	113,344	113,257	75,000	31.77%
YoY %	0.04%	-0.02%	0.11%	0.07%	0.08%	51.01%	-	-
Horiz. %	151.44%	151.38%	151.41%	151.24%	151.13%	151.01%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	8.85%	8.92%	9.19%	9.69%	8.98%	9.15%	8.49%	-
YoY %	-0.78%	-2.94%	-5.16%	7.91%	-1.86%	7.77%	-	-
Horiz. %	104.24%	105.06%	108.24%	114.13%	105.77%	107.77%	100.00%	-
ROE	17.03%	17.22%	17.00%	18.44%	16.35%	16.40%	15.63%	-
YoY %	-1.10%	1.29%	-7.81%	12.78%	-0.30%	4.93%	-	-
Horiz. %	108.96%	110.17%	108.77%	117.98%	104.61%	104.93%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	273.20	270.27	251.59	258.79	245.93	241.33	371.56	-18.48%
YoY %	1.08%	7.42%	-2.78%	5.23%	1.91%	-35.05%	-	-
Horiz. %	73.53%	72.74%	67.71%	69.65%	66.19%	64.95%	100.00%	-
EPS	24.18	24.11	23.12	25.08	21.74	21.65	30.64	-14.56%
YoY %	0.29%	4.28%	-7.81%	15.36%	0.42%	-29.34%	-	-
Horiz. %	78.92%	78.69%	75.46%	81.85%	70.95%	70.66%	100.00%	-
DPS	15.00	14.67	14.00	16.00	16.50	17.33	19.00	-14.54%
YoY %	2.25%	4.79%	-12.50%	-3.03%	-4.79%	-8.79%	-	-
Horiz. %	78.95%	77.21%	73.68%	84.21%	86.84%	91.21%	100.00%	-
NAPS	1.42	1.40	1.36	1.36	1.33	1.32	1.96	-19.28%
YoY %	1.43%	2.94%	0.00%	2.26%	0.76%	-32.65%	-	-
Horiz. %	72.45%	71.43%	69.39%	69.39%	67.86%	67.35%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 113,429
RPS	88.36	87.38	81.35	83.59	79.38	77.83	79.35	7.41%
YoY %	1.12%	7.41%	-2.68%	5.30%	1.99%	-1.92%	-	-
Horiz. %	111.35%	110.12%	102.52%	105.34%	100.04%	98.08%	100.00%	-
EPS	7.82	7.79	7.48	8.10	7.02	6.98	6.54	12.61%
YoY %	0.39%	4.14%	-7.65%	15.38%	0.57%	6.73%	-	-
Horiz. %	119.57%	119.11%	114.37%	123.85%	107.34%	106.73%	100.00%	-
DPS	4.85	4.74	4.53	5.17	5.33	5.59	4.06	12.54%
YoY %	2.32%	4.64%	-12.38%	-3.00%	-4.65%	37.68%	-	-
Horiz. %	119.46%	116.75%	111.58%	127.34%	131.28%	137.68%	100.00%	-
NAPS	0.4593	0.4526	0.4398	0.4393	0.4293	0.4257	0.4186	6.36%
YoY %	1.48%	2.91%	0.11%	2.33%	0.85%	1.70%	-	-
Horiz. %	109.72%	108.12%	105.06%	104.95%	102.56%	101.70%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	4.15	3.54	3.57	2.81	2.55	2.42	2.05	-
P/RPS	1.52	1.31	1.42	1.09	1.04	1.00	0.55	96.56%
YoY %	16.03%	-7.75%	30.28%	4.81%	4.00%	81.82%	-	-
Horiz. %	276.36%	238.18%	258.18%	198.18%	189.09%	181.82%	100.00%	-
P/EPS	17.16	14.68	15.44	11.20	11.73	11.18	6.69	87.06%
YoY %	16.89%	-4.92%	37.86%	-4.52%	4.92%	67.12%	-	-
Horiz. %	256.50%	219.43%	230.79%	167.41%	175.34%	167.12%	100.00%	-
EY	5.83	6.81	6.48	8.93	8.53	8.95	14.95	-46.53%
YoY %	-14.39%	5.09%	-27.44%	4.69%	-4.69%	-40.13%	-	-
Horiz. %	39.00%	45.55%	43.34%	59.73%	57.06%	59.87%	100.00%	-
DY	3.61	4.14	3.92	5.69	6.47	7.16	9.27	-46.58%
YoY %	-12.80%	5.61%	-31.11%	-12.06%	-9.64%	-22.76%	-	-
Horiz. %	38.94%	44.66%	42.29%	61.38%	69.80%	77.24%	100.00%	-
P/NAPS	2.92	2.53	2.63	2.07	1.92	1.83	1.05	97.38%
YoY %	15.42%	-3.80%	27.05%	7.81%	4.92%	74.29%	-	-
Horiz. %	278.10%	240.95%	250.48%	197.14%	182.86%	174.29%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	11/03/14	06/11/13	22/08/13	25/04/13	21/02/13	25/10/12	26/07/12	-
Price	4.30	3.65	3.45	3.10	2.52	2.62	2.11	-
P/RPS	1.57	1.35	1.37	1.20	1.02	1.09	0.57	96.13%
YoY %	16.30%	-1.46%	14.17%	17.65%	-6.42%	91.23%	-	-
Horiz. %	275.44%	236.84%	240.35%	210.53%	178.95%	191.23%	100.00%	-
P/EPS	17.78	15.14	14.92	12.36	11.59	12.10	6.89	87.81%
YoY %	17.44%	1.47%	20.71%	6.64%	-4.21%	75.62%	-	-
Horiz. %	258.06%	219.74%	216.55%	179.39%	168.21%	175.62%	100.00%	-
EY	5.62	6.60	6.70	8.09	8.63	8.26	14.52	-46.79%
YoY %	-14.85%	-1.49%	-17.18%	-6.26%	4.48%	-43.11%	-	-
Horiz. %	38.71%	45.45%	46.14%	55.72%	59.44%	56.89%	100.00%	-
DY	3.49	4.02	4.06	5.16	6.55	6.62	9.00	-46.73%
YoY %	-13.18%	-0.99%	-21.32%	-21.22%	-1.06%	-26.44%	-	-
Horiz. %	38.78%	44.67%	45.11%	57.33%	72.78%	73.56%	100.00%	-
P/NAPS	3.03	2.61	2.54	2.28	1.89	1.98	1.08	98.54%
YoY %	16.09%	2.76%	11.40%	20.63%	-4.55%	83.33%	-	-
Horiz. %	280.56%	241.67%	235.19%	211.11%	175.00%	183.33%	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