[SCIPACK] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Cumulative Result
Revenue	230,139	142,846	73,386	278,752	204,992	139,335	68,759	123.59%
YoY %	61.11%	94.65%	-73.67%	35.98%	47.12%	102.64%	-	-
Horiz. %	334.70%	207.75%	106.73%	405.40%	298.13%	202.64%	100.00%	-
PBT	27,655	17,573	9,502	33,921	25,240	15,987	7,194	145.19%
YoY %	57.37%	84.94%	-71.99%	34.39%	57.88%	122.23%	-	-
Horiz. %	384.42%	244.27%	132.08%	471.52%	350.85%	222.23%	100.00%	-
Tax	-7,128	-4,446	-2,390	-8,901	-6,476	-4,163	-1,909	140.48%
YoY %	-60.32%	-86.03%	73.15%	-37.45%	-55.56%	-118.07%	-	-
Horiz. %	373.39%	232.90%	125.20%	466.27%	339.24%	218.07%	100.00%	-
NP	20,527	13,127	7,112	25,020	18,764	11,824	5,285	146.88%
YoY %	56.37%	84.58%	-71.57%	33.34%	58.69%	123.73%	-	-
Horiz. %	388.40%	248.38%	134.57%	473.42%	355.04%	223.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,527	13,127	7,112	24,641	18,393	11,490	5,103	152.71%
YoY %	56.37%	84.58%	-71.14%	33.97%	60.08%	125.16%	-	-
Horiz. %	402.25%	257.24%	139.37%	482.87%	360.44%	225.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.77%	25.30%	25.15%	26.24%	25.66%	26.04%	26.54%	-
YoY %	1.86%	0.60%	-4.15%	2.26%	-1.46%	-1.88%	-	-
Horiz. %	97.10%	95.33%	94.76%	98.87%	96.68%	98.12%	100.00%	-
Total Cost	209,612	129,719	66,274	253,732	186,228	127,511	63,474	121.59%
YoY %	61.59%	95.73%	-73.88%	36.25%	46.05%	100.89%	-	-
Horiz. %	330.23%	204.37%	104.41%	399.74%	293.39%	200.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	158,948	154,435	154,263	150,747	149,499	147,000	142,496	7.54%
YoY %	2.92%	0.11%	2.33%	0.83%	1.70%	3.16%	-	-
Horiz. %	111.55%	108.38%	108.26%	105.79%	104.91%	103.16%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	12,488	7,948	4,537	18,701	14,723	7,125	2,611	183.60%
YoY %	57.12%	75.18%	-75.74%	27.02%	106.64%	172.88%	-	-
Horiz. %	478.28%	304.40%	173.76%	716.24%	563.88%	272.88%	100.00%	-
Div Payout %	60.84%	60.55%	63.80%	75.90%	80.05%	62.01%	51.17%	-
YoY %	0.48%	-5.09%	-15.94%	-5.18%	29.09%	21.18%	-	-
Horiz. %	118.90%	118.33%	124.68%	148.33%	156.44%	121.18%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	158,948	154,435	154,263	150,747	149,499	147,000	142,496	7.54%
YoY %	2.92%	0.11%	2.33%	0.83%	1.70%	3.16%	-	-
Horiz. %	111.55%	108.38%	108.26%	105.79%	104.91%	103.16%	100.00%	-
NOSH	113,534	113,555	113,429	113,344	113,257	75,000	74,605	32.26%
YoY %	-0.02%	0.11%	0.07%	0.08%	51.01%	0.53%	-	-
Horiz. %	152.18%	152.21%	152.04%	151.93%	151.81%	100.53%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	8.92%	9.19%	9.69%	8.98%	9.15%	8.49%	7.69%	-
YoY %	-2.94%	-5.16%	7.91%	-1.86%	7.77%	10.40%	-	-
Horiz. %	115.99%	119.51%	126.01%	116.78%	118.99%	110.40%	100.00%	-
ROE	12.91%	8.50%	4.61%	16.35%	12.30%	7.82%	3.58%	-
YoY %	51.88%	84.38%	-71.80%	32.93%	57.29%	118.44%	-	-
Horiz. %	360.61%	237.43%	128.77%	456.70%	343.58%	218.44%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	202.70	125.79	64.70	245.93	181.00	185.78	92.16	69.04%
YoY %	61.14%	94.42%	-73.69%	35.87%	-2.57%	101.58%	-	-
Horiz. %	219.94%	136.49%	70.20%	266.85%	196.40%	201.58%	100.00%	-
EPS	18.08	11.56	6.27	21.74	16.24	15.32	6.84	91.06%
YoY %	56.40%	84.37%	-71.16%	33.87%	6.01%	123.98%	-	-
Horiz. %	264.33%	169.01%	91.67%	317.84%	237.43%	223.98%	100.00%	-
DPS	11.00	7.00	4.00	16.50	13.00	9.50	3.50	114.41%
YoY %	57.14%	75.00%	-75.76%	26.92%	36.84%	171.43%	-	-
Horiz. %	314.29%	200.00%	114.29%	471.43%	371.43%	271.43%	100.00%	-
NAPS	1.40	1.36	1.36	1.33	1.32	1.96	1.91	-18.68%
YoY %	2.94%	0.00%	2.26%	0.76%	-32.65%	2.62%	-	-
Horiz. %	73.30%	71.20%	71.20%	69.63%	69.11%	102.62%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 113,600
RPS	65.96	40.94	21.03	79.89	58.75	39.93	19.71	123.56%
YoY %	61.11%	94.67%	-73.68%	35.98%	47.13%	102.59%	-	-
Horiz. %	334.65%	207.71%	106.70%	405.33%	298.07%	202.59%	100.00%	-
EPS	5.88	3.76	2.04	7.06	5.27	3.29	1.46	152.91%
YoY %	56.38%	84.31%	-71.10%	33.97%	60.18%	125.34%	-	-
Horiz. %	402.74%	257.53%	139.73%	483.56%	360.96%	225.34%	100.00%	-
DPS	3.58	2.28	1.30	5.36	4.22	2.04	0.75	183.22%
YoY %	57.02%	75.38%	-75.75%	27.01%	106.86%	172.00%	-	-
Horiz. %	477.33%	304.00%	173.33%	714.67%	562.67%	272.00%	100.00%	-
NAPS	0.4555	0.4426	0.4421	0.432	0.4285	0.4213	0.4084	7.54%
YoY %	2.91%	0.11%	2.34%	0.82%	1.71%	3.16%	-	-
Horiz. %	111.53%	108.37%	108.25%	105.78%	104.92%	103.16%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	3.54	3.57	2.81	2.55	2.42	2.05	1.87	-
P/RPS	1.75	2.84	4.34	1.04	1.34	1.10	2.03	-9.41%
YoY %	-38.38%	-34.56%	317.31%	-22.39%	21.82%	-45.81%	-	-
Horiz. %	86.21%	139.90%	213.79%	51.23%	66.01%	54.19%	100.00%	-
P/EPS	19.58	30.88	44.82	11.73	14.90	13.38	27.34	-19.93%
YoY %	-36.59%	-31.10%	282.10%	-21.28%	11.36%	-51.06%	-	-
Horiz. %	71.62%	112.95%	163.94%	42.90%	54.50%	48.94%	100.00%	-
EY	5.11	3.24	2.23	8.53	6.71	7.47	3.66	24.89%
YoY %	57.72%	45.29%	-73.86%	27.12%	-10.17%	104.10%	-	-
Horiz. %	139.62%	88.52%	60.93%	233.06%	183.33%	204.10%	100.00%	-
DY	3.11	1.96	1.42	6.47	5.37	4.63	1.87	40.32%
YoY %	58.67%	38.03%	-78.05%	20.48%	15.98%	147.59%	-	-
Horiz. %	166.31%	104.81%	75.94%	345.99%	287.17%	247.59%	100.00%	-
P/NAPS	2.53	2.63	2.07	1.92	1.83	1.05	0.98	88.08%
YoY %	-3.80%	27.05%	7.81%	4.92%	74.29%	7.14%	-	-
Horiz. %	258.16%	268.37%	211.22%	195.92%	186.73%	107.14%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	06/11/13	22/08/13	25/04/13	21/02/13	25/10/12	26/07/12	26/04/12	-
Price	3.65	3.45	3.10	2.52	2.62	2.11	1.88	-
P/RPS	1.80	2.74	4.79	1.02	1.45	1.14	2.04	-7.99%
YoY %	-34.31%	-42.80%	369.61%	-29.66%	27.19%	-44.12%	-	-
Horiz. %	88.24%	134.31%	234.80%	50.00%	71.08%	55.88%	100.00%	-
P/EPS	20.19	29.84	49.44	11.59	16.13	13.77	27.49	-18.58%
YoY %	-32.34%	-39.64%	326.57%	-28.15%	17.14%	-49.91%	-	-
Horiz. %	73.44%	108.55%	179.85%	42.16%	58.68%	50.09%	100.00%	-
EY	4.95	3.35	2.02	8.63	6.20	7.26	3.64	22.72%
YoY %	47.76%	65.84%	-76.59%	39.19%	-14.60%	99.45%	-	-
Horiz. %	135.99%	92.03%	55.49%	237.09%	170.33%	199.45%	100.00%	-
DY	3.01	2.03	1.29	6.55	4.96	4.50	1.86	37.79%
YoY %	48.28%	57.36%	-80.31%	32.06%	10.22%	141.94%	-	-
Horiz. %	161.83%	109.14%	69.35%	352.15%	266.67%	241.94%	100.00%	-
P/NAPS	2.61	2.54	2.28	1.89	1.98	1.08	0.98	92.02%
YoY %	2.76%	11.40%	20.63%	-4.55%	83.33%	10.20%	-	-
Horiz. %	266.33%	259.18%	232.65%	192.86%	202.04%	110.20%	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