[SCIPACK] QoQ Quarter Result on 30-Jun-2011 [#2]

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Quarter Result
Revenue	68,759	75,703	67,665	73,191	67,670	75,462	71,427	-2.50%
YoY %	-9.17%	11.88%	-7.55%	8.16%	-10.33%	5.65%	-	-
Horiz. %	96.26%	105.99%	94.73%	102.47%	94.74%	105.65%	100.00%	-
PBT	7,194	7,272	5,493	6,623	5,889	5,467	6,297	9.27%
YoY %	-1.07%	32.39%	-17.06%	12.46%	7.72%	-13.18%	-	-
Horiz. %	114.24%	115.48%	87.23%	105.18%	93.52%	86.82%	100.00%	-
Tax	-1,909	-1,242	-773	-1,463	-1,043	-1,123	-1,367	24.91%
YoY %	-53.70%	-60.67%	47.16%	-40.27%	7.12%	17.85%	-	-
Horiz. %	139.65%	90.86%	56.55%	107.02%	76.30%	82.15%	100.00%	-
NP	5,285	6,030	4,720	5,160	4,846	4,344	4,930	4.74%
YoY %	-12.35%	27.75%	-8.53%	6.48%	11.56%	-11.89%	-	-
Horiz. %	107.20%	122.31%	95.74%	104.67%	98.30%	88.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,103	5,911	4,543	4,975	4,646	4,155	4,825	3.80%
YoY %	-13.67%	30.11%	-8.68%	7.08%	11.82%	-13.89%	-	-
Horiz. %	105.76%	122.51%	94.16%	103.11%	96.29%	86.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.54%	17.08%	14.07%	22.09%	17.71%	20.54%	21.71%	-
YoY %	55.39%	21.39%	-36.31%	24.73%	-13.78%	-5.39%	-	-
Horiz. %	122.25%	78.67%	64.81%	101.75%	81.58%	94.61%	100.00%	-
Total Cost	63,474	69,673	62,945	68,031	62,824	71,118	66,497	-3.05%
YoY %	-8.90%	10.69%	-7.48%	8.29%	-11.66%	6.95%	-	-
Horiz. %	95.45%	104.78%	94.66%	102.31%	94.48%	106.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	142,496	73,143	137,643	135,613	132,635	132,204	130,425	6.07%
YoY %	94.82%	-46.86%	1.50%	2.25%	0.33%	1.36%	-	-
Horiz. %	109.26%	56.08%	105.53%	103.98%	101.69%	101.36%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	2,611	2,925	2,256	2,622	2,248	2,644	2,261	10.06%
YoY %	-10.74%	29.65%	-13.96%	16.64%	-14.98%	16.94%	-	-
Horiz. %	115.48%	129.37%	99.78%	115.97%	99.43%	116.94%	100.00%	-
Div Payout %	51.17%	49.50%	49.67%	52.71%	48.39%	63.64%	46.87%	-
YoY %	3.37%	-0.34%	-5.77%	8.93%	-23.96%	35.78%	-	-
Horiz. %	109.17%	105.61%	105.97%	112.46%	103.24%	135.78%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	142,496	73,143	137,643	135,613	132,635	132,204	130,425	6.07%
YoY %	94.82%	-46.86%	1.50%	2.25%	0.33%	1.36%	-	-
Horiz. %	109.26%	56.08%	105.53%	103.98%	101.69%	101.36%	100.00%	-
NOSH	74,605	73,143	75,215	74,924	74,935	75,545	75,390	-0.69%
YoY %	2.00%	-2.75%	0.39%	-0.01%	-0.81%	0.21%	-	-
Horiz. %	98.96%	97.02%	99.77%	99.38%	99.40%	100.21%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	7.69%	7.97%	6.98%	7.05%	7.16%	5.76%	6.90%	-
YoY %	-3.51%	14.18%	-0.99%	-1.54%	24.31%	-16.52%	-	-
Horiz. %	111.45%	115.51%	101.16%	102.17%	103.77%	83.48%	100.00%	-
ROE	3.58%	8.08%	3.30%	3.67%	3.50%	3.14%	3.70%	-
YoY %	-55.69%	144.85%	-10.08%	4.86%	11.46%	-15.14%	-	-
Horiz. %	96.76%	218.38%	89.19%	99.19%	94.59%	84.86%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	92.16	103.50	89.96	97.69	90.30	99.89	94.74	-1.82%
YoY %	-10.96%	15.05%	-7.91%	8.18%	-9.60%	5.44%	-	-
Horiz. %	97.28%	109.25%	94.95%	103.11%	95.31%	105.44%	100.00%	-
EPS	6.84	5.24	6.04	6.64	6.20	5.50	6.40	4.52%
YoY %	30.53%	-13.25%	-9.04%	7.10%	12.73%	-14.06%	-	-
Horiz. %	106.87%	81.88%	94.38%	103.75%	96.88%	85.94%	100.00%	-
DPS	3.50	4.00	3.00	3.50	3.00	3.50	3.00	10.81%
YoY %	-12.50%	33.33%	-14.29%	16.67%	-14.29%	16.67%	-	-
Horiz. %	116.67%	133.33%	100.00%	116.67%	100.00%	116.67%	100.00%	-
NAPS	1.91	1.00	1.83	1.81	1.77	1.75	1.73	6.81%
YoY %	91.00%	-45.36%	1.10%	2.26%	1.14%	1.16%	-	-
Horiz. %	110.40%	57.80%	105.78%	104.62%	102.31%	101.16%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 74,924
RPS	19.58	21.56	19.27	20.84	19.27	21.49	20.34	-2.50%
YoY %	-9.18%	11.88%	-7.53%	8.15%	-10.33%	5.65%	-	-
Horiz. %	96.26%	106.00%	94.74%	102.46%	94.74%	105.65%	100.00%	-
EPS	1.45	1.68	1.29	1.42	1.32	1.18	1.37	3.85%
YoY %	-13.69%	30.23%	-9.15%	7.58%	11.86%	-13.87%	-	-
Horiz. %	105.84%	122.63%	94.16%	103.65%	96.35%	86.13%	100.00%	-
DPS	0.74	0.83	0.64	0.75	0.64	0.75	0.64	10.15%
YoY %	-10.84%	29.69%	-14.67%	17.19%	-14.67%	17.19%	-	-
Horiz. %	115.62%	129.69%	100.00%	117.19%	100.00%	117.19%	100.00%	-
NAPS	0.4058	0.2083	0.392	0.3862	0.3777	0.3765	0.3714	6.07%
YoY %	94.82%	-46.86%	1.50%	2.25%	0.32%	1.37%	-	-
Horiz. %	109.26%	56.09%	105.55%	103.98%	101.70%	101.37%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	1.87	1.77	1.63	1.74	1.72	1.75	2.01	-
P/RPS	2.03	1.71	1.81	1.78	1.90	1.75	2.12	-2.84%
YoY %	18.71%	-5.52%	1.69%	-6.32%	8.57%	-17.45%	-	-
Horiz. %	95.75%	80.66%	85.38%	83.96%	89.62%	82.55%	100.00%	-
P/EPS	27.34	21.90	26.99	26.20	27.74	31.82	31.41	-8.82%
YoY %	24.84%	-18.86%	3.02%	-5.55%	-12.82%	1.31%	-	-
Horiz. %	87.04%	69.72%	85.93%	83.41%	88.32%	101.31%	100.00%	-
EY	3.66	4.57	3.71	3.82	3.60	3.14	3.18	9.81%
YoY %	-19.91%	23.18%	-2.88%	6.11%	14.65%	-1.26%	-	-
Horiz. %	115.09%	143.71%	116.67%	120.13%	113.21%	98.74%	100.00%	-
DY	1.87	2.26	1.84	2.01	1.74	2.00	1.49	16.33%
YoY %	-17.26%	22.83%	-8.46%	15.52%	-13.00%	34.23%	-	-
Horiz. %	125.50%	151.68%	123.49%	134.90%	116.78%	134.23%	100.00%	-
P/NAPS	0.98	1.77	0.89	0.96	0.97	1.00	1.16	-10.62%
YoY %	-44.63%	98.88%	-7.29%	-1.03%	-3.00%	-13.79%	-	-
Horiz. %	84.48%	152.59%	76.72%	82.76%	83.62%	86.21%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	26/04/12	17/02/12	21/10/11	28/07/11	05/05/11	17/02/11	11/11/10	-
Price	1.88	1.97	1.71	1.93	1.84	1.70	1.88	-
P/RPS	2.04	1.90	1.90	1.98	2.04	1.70	1.98	2.00%
YoY %	7.37%	0.00%	-4.04%	-2.94%	20.00%	-14.14%	-	-
Horiz. %	103.03%	95.96%	95.96%	100.00%	103.03%	85.86%	100.00%	-
P/EPS	27.49	24.38	28.31	29.07	29.68	30.91	29.37	-4.31%
YoY %	12.76%	-13.88%	-2.61%	-2.06%	-3.98%	5.24%	-	-
Horiz. %	93.60%	83.01%	96.39%	98.98%	101.06%	105.24%	100.00%	-
EY	3.64	4.10	3.53	3.44	3.37	3.24	3.40	4.64%
YoY %	-11.22%	16.15%	2.62%	2.08%	4.01%	-4.71%	-	-
Horiz. %	107.06%	120.59%	103.82%	101.18%	99.12%	95.29%	100.00%	-
DY	1.86	2.03	1.75	1.81	1.63	2.06	1.60	10.54%
YoY %	-8.37%	16.00%	-3.31%	11.04%	-20.87%	28.75%	-	-
Horiz. %	116.25%	126.87%	109.38%	113.12%	101.87%	128.75%	100.00%	-
P/NAPS	0.98	1.97	0.93	1.07	1.04	0.97	1.09	-6.84%
YoY %	-50.25%	111.83%	-13.08%	2.88%	7.22%	-11.01%	-	-
Horiz. %	89.91%	180.73%	85.32%	98.17%	95.41%	88.99%	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