[SCIPACK] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Cumulative Result
Revenue	142,846	73,386	278,752	204,992	139,335	68,759	284,229	-36.81%
YoY %	94.65%	-73.67%	35.98%	47.12%	102.64%	-75.81%	-	-
Horiz. %	50.26%	25.82%	98.07%	72.12%	49.02%	24.19%	100.00%	-
PBT	17,573	9,502	33,921	25,240	15,987	7,194	25,277	-21.53%
YoY %	84.94%	-71.99%	34.39%	57.88%	122.23%	-71.54%	-	-
Horiz. %	69.52%	37.59%	134.20%	99.85%	63.25%	28.46%	100.00%	-
Tax	-4,446	-2,390	-8,901	-6,476	-4,163	-1,909	-4,521	-1.11%
YoY %	-86.03%	73.15%	-37.45%	-55.56%	-118.07%	57.77%	-	-
Horiz. %	98.34%	52.86%	196.88%	143.24%	92.08%	42.23%	100.00%	-
NP	13,127	7,112	25,020	18,764	11,824	5,285	20,756	-26.34%
YoY %	84.58%	-71.57%	33.34%	58.69%	123.73%	-74.54%	-	-
Horiz. %	63.24%	34.26%	120.54%	90.40%	56.97%	25.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,127	7,112	24,641	18,393	11,490	5,103	20,075	-24.68%
YoY %	84.58%	-71.14%	33.97%	60.08%	125.16%	-74.58%	-	-
Horiz. %	65.39%	35.43%	122.74%	91.62%	57.24%	25.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.30%	25.15%	26.24%	25.66%	26.04%	26.54%	17.89%	-
YoY %	0.60%	-4.15%	2.26%	-1.46%	-1.88%	48.35%	-	-
Horiz. %	141.42%	140.58%	146.67%	143.43%	145.56%	148.35%	100.00%	-
Total Cost	129,719	66,274	253,732	186,228	127,511	63,474	263,473	-37.67%
YoY %	95.73%	-73.88%	36.25%	46.05%	100.89%	-75.91%	-	-
Horiz. %	49.23%	25.15%	96.30%	70.68%	48.40%	24.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	154,435	154,263	150,747	149,499	147,000	142,496	93,698	39.57%
YoY %	0.11%	2.33%	0.83%	1.70%	3.16%	52.08%	-	-
Horiz. %	164.82%	164.64%	160.89%	159.55%	156.89%	152.08%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Dividend
Div	7,948	4,537	18,701	14,723	7,125	2,611	10,119	-14.88%
YoY %	75.18%	-75.74%	27.02%	106.64%	172.88%	-74.20%	-	-
Horiz. %	78.55%	44.84%	184.81%	145.50%	70.41%	25.80%	100.00%	-
Div Payout %	60.55%	63.80%	75.90%	80.05%	62.01%	51.17%	50.41%	-
YoY %	-5.09%	-15.94%	-5.18%	29.09%	21.18%	1.51%	-	-
Horiz. %	120.12%	126.56%	150.57%	158.80%	123.01%	101.51%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Equity
Net Worth	154,435	154,263	150,747	149,499	147,000	142,496	93,698	39.57%
YoY %	0.11%	2.33%	0.83%	1.70%	3.16%	52.08%	-	-
Horiz. %	164.82%	164.64%	160.89%	159.55%	156.89%	152.08%	100.00%	-
NOSH	113,555	113,429	113,344	113,257	75,000	74,605	74,958	31.93%
YoY %	0.11%	0.07%	0.08%	51.01%	0.53%	-0.47%	-	-
Horiz. %	151.49%	151.32%	151.21%	151.09%	100.06%	99.53%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Ratio Analysis
NP Margin	9.19%	9.69%	8.98%	9.15%	8.49%	7.69%	7.30%	-
YoY %	-5.16%	7.91%	-1.86%	7.77%	10.40%	5.34%	-	-
Horiz. %	125.89%	132.74%	123.01%	125.34%	116.30%	105.34%	100.00%	-
ROE	8.50%	4.61%	16.35%	12.30%	7.82%	3.58%	21.43%	-
YoY %	84.38%	-71.80%	32.93%	57.29%	118.44%	-83.29%	-	-
Horiz. %	39.66%	21.51%	76.29%	57.40%	36.49%	16.71%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Per Share
RPS	125.79	64.70	245.93	181.00	185.78	92.16	379.18	-52.11%
YoY %	94.42%	-73.69%	35.87%	-2.57%	101.58%	-75.69%	-	-
Horiz. %	33.17%	17.06%	64.86%	47.73%	49.00%	24.31%	100.00%	-
EPS	11.56	6.27	21.74	16.24	15.32	6.84	17.78	-24.96%
YoY %	84.37%	-71.16%	33.87%	6.01%	123.98%	-61.53%	-	-
Horiz. %	65.02%	35.26%	122.27%	91.34%	86.16%	38.47%	100.00%	-
DPS	7.00	4.00	16.50	13.00	9.50	3.50	13.50	-35.48%
YoY %	75.00%	-75.76%	26.92%	36.84%	171.43%	-74.07%	-	-
Horiz. %	51.85%	29.63%	122.22%	96.30%	70.37%	25.93%	100.00%	-
NAPS	1.36	1.36	1.33	1.32	1.96	1.91	1.25	5.78%
YoY %	0.00%	2.26%	0.76%	-32.65%	2.62%	52.80%	-	-
Horiz. %	108.80%	108.80%	106.40%	105.60%	156.80%	152.80%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 113,910
RPS	40.68	20.90	79.38	58.37	39.68	19.58	80.94	-36.81%
YoY %	94.64%	-73.67%	35.99%	47.10%	102.66%	-75.81%	-	-
Horiz. %	50.26%	25.82%	98.07%	72.12%	49.02%	24.19%	100.00%	-
EPS	3.74	2.03	7.02	5.24	3.27	1.45	5.72	-24.68%
YoY %	84.24%	-71.08%	33.97%	60.24%	125.52%	-74.65%	-	-
Horiz. %	65.38%	35.49%	122.73%	91.61%	57.17%	25.35%	100.00%	-
DPS	2.26	1.29	5.33	4.19	2.03	0.74	2.88	-14.93%
YoY %	75.19%	-75.80%	27.21%	106.40%	174.32%	-74.31%	-	-
Horiz. %	78.47%	44.79%	185.07%	145.49%	70.49%	25.69%	100.00%	-
NAPS	0.4398	0.4393	0.4293	0.4257	0.4186	0.4058	0.2668	39.58%
YoY %	0.11%	2.33%	0.85%	1.70%	3.15%	52.10%	-	-
Horiz. %	164.84%	164.66%	160.91%	159.56%	156.90%	152.10%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	-
Price	3.57	2.81	2.55	2.42	2.05	1.87	1.77	-
P/RPS	2.84	4.34	1.04	1.34	1.10	2.03	0.47	232.11%
YoY %	-34.56%	317.31%	-22.39%	21.82%	-45.81%	331.91%	-	-
Horiz. %	604.26%	923.40%	221.28%	285.11%	234.04%	431.91%	100.00%	-
P/EPS	30.88	44.82	11.73	14.90	13.38	27.34	6.61	179.72%
YoY %	-31.10%	282.10%	-21.28%	11.36%	-51.06%	313.62%	-	-
Horiz. %	467.17%	678.06%	177.46%	225.42%	202.42%	413.62%	100.00%	-
EY	3.24	2.23	8.53	6.71	7.47	3.66	15.13	-64.24%
YoY %	45.29%	-73.86%	27.12%	-10.17%	104.10%	-75.81%	-	-
Horiz. %	21.41%	14.74%	56.38%	44.35%	49.37%	24.19%	100.00%	-
DY	1.96	1.42	6.47	5.37	4.63	1.87	7.63	-59.62%
YoY %	38.03%	-78.05%	20.48%	15.98%	147.59%	-75.49%	-	-
Horiz. %	25.69%	18.61%	84.80%	70.38%	60.68%	24.51%	100.00%	-
P/NAPS	2.63	2.07	1.92	1.83	1.05	0.98	1.42	50.87%
YoY %	27.05%	7.81%	4.92%	74.29%	7.14%	-30.99%	-	-
Horiz. %	185.21%	145.77%	135.21%	128.87%	73.94%	69.01%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Announcement Date
Date	22/08/13	25/04/13	21/02/13	25/10/12	26/07/12	26/04/12	17/02/12	-
Price	3.45	3.10	2.52	2.62	2.11	1.88	1.97	-
P/RPS	2.74	4.79	1.02	1.45	1.14	2.04	0.52	203.11%
YoY %	-42.80%	369.61%	-29.66%	27.19%	-44.12%	292.31%	-	-
Horiz. %	526.92%	921.15%	196.15%	278.85%	219.23%	392.31%	100.00%	-
P/EPS	29.84	49.44	11.59	16.13	13.77	27.49	7.36	154.47%
YoY %	-39.64%	326.57%	-28.15%	17.14%	-49.91%	273.51%	-	-
Horiz. %	405.43%	671.74%	157.47%	219.16%	187.09%	373.51%	100.00%	-
EY	3.35	2.02	8.63	6.20	7.26	3.64	13.59	-60.71%
YoY %	65.84%	-76.59%	39.19%	-14.60%	99.45%	-73.22%	-	-
Horiz. %	24.65%	14.86%	63.50%	45.62%	53.42%	26.78%	100.00%	-
DY	2.03	1.29	6.55	4.96	4.50	1.86	6.85	-55.58%
YoY %	57.36%	-80.31%	32.06%	10.22%	141.94%	-72.85%	-	-
Horiz. %	29.64%	18.83%	95.62%	72.41%	65.69%	27.15%	100.00%	-
P/NAPS	2.54	2.28	1.89	1.98	1.08	0.98	1.58	37.27%
YoY %	11.40%	20.63%	-4.55%	83.33%	10.20%	-37.97%	-	-
Horiz. %	160.76%	144.30%	119.62%	125.32%	68.35%	62.03%	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