[SCIPACK] QoQ Quarter Result on 30-Sep-2011 [#3]

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Quarter Result
Revenue	70,576	68,759	75,703	67,665	73,191	67,670	75,462	-4.36%
YoY %	2.64%	-9.17%	11.88%	-7.55%	8.16%	-10.33%	-	-
Horiz. %	93.53%	91.12%	100.32%	89.67%	96.99%	89.67%	100.00%	-
PBT	8,793	7,194	7,272	5,493	6,623	5,889	5,467	37.31%
YoY %	22.23%	-1.07%	32.39%	-17.06%	12.46%	7.72%	-	-
Horiz. %	160.84%	131.59%	133.02%	100.48%	121.15%	107.72%	100.00%	-
Tax	-2,254	-1,909	-1,242	-773	-1,463	-1,043	-1,123	59.18%
YoY %	-18.07%	-53.70%	-60.67%	47.16%	-40.27%	7.12%	-	-
Horiz. %	200.71%	169.99%	110.60%	68.83%	130.28%	92.88%	100.00%	-
NP	6,539	5,285	6,030	4,720	5,160	4,846	4,344	31.37%
YoY %	23.73%	-12.35%	27.75%	-8.53%	6.48%	11.56%	-	-
Horiz. %	150.53%	121.66%	138.81%	108.66%	118.78%	111.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,387	5,103	5,911	4,543	4,975	4,646	4,155	33.22%
YoY %	25.16%	-13.67%	30.11%	-8.68%	7.08%	11.82%	-	-
Horiz. %	153.72%	122.82%	142.26%	109.34%	119.74%	111.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.63%	26.54%	17.08%	14.07%	22.09%	17.71%	20.54%	-
YoY %	-3.43%	55.39%	21.39%	-36.31%	24.73%	-13.78%	-	-
Horiz. %	124.78%	129.21%	83.15%	68.50%	107.55%	86.22%	100.00%	-
Total Cost	64,037	63,474	69,673	62,945	68,031	62,824	71,118	-6.75%
YoY %	0.89%	-8.90%	10.69%	-7.48%	8.29%	-11.66%	-	-
Horiz. %	90.04%	89.25%	97.97%	88.51%	95.66%	88.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	147,798	142,496	73,143	137,643	135,613	132,635	132,204	7.72%
YoY %	3.72%	94.82%	-46.86%	1.50%	2.25%	0.33%	-	-
Horiz. %	111.80%	107.78%	55.33%	104.11%	102.58%	100.33%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	4,524	2,611	2,925	2,256	2,622	2,248	2,644	43.10%
YoY %	73.27%	-10.74%	29.65%	-13.96%	16.64%	-14.98%	-	-
Horiz. %	171.10%	98.75%	110.63%	85.33%	99.17%	85.02%	100.00%	-
Div Payout %	70.84%	51.17%	49.50%	49.67%	52.71%	48.39%	63.64%	-
YoY %	38.44%	3.37%	-0.34%	-5.77%	8.93%	-23.96%	-	-
Horiz. %	111.31%	80.41%	77.78%	78.05%	82.83%	76.04%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	147,798	142,496	73,143	137,643	135,613	132,635	132,204	7.72%
YoY %	3.72%	94.82%	-46.86%	1.50%	2.25%	0.33%	-	-
Horiz. %	111.80%	107.78%	55.33%	104.11%	102.58%	100.33%	100.00%	-
NOSH	75,407	74,605	73,143	75,215	74,924	74,935	75,545	-0.12%
YoY %	1.07%	2.00%	-2.75%	0.39%	-0.01%	-0.81%	-	-
Horiz. %	99.82%	98.76%	96.82%	99.56%	99.18%	99.19%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	9.27%	7.69%	7.97%	6.98%	7.05%	7.16%	5.76%	-
YoY %	20.55%	-3.51%	14.18%	-0.99%	-1.54%	24.31%	-	-
Horiz. %	160.94%	133.51%	138.37%	121.18%	122.40%	124.31%	100.00%	-
ROE	4.32%	3.58%	8.08%	3.30%	3.67%	3.50%	3.14%	-
YoY %	20.67%	-55.69%	144.85%	-10.08%	4.86%	11.46%	-	-
Horiz. %	137.58%	114.01%	257.32%	105.10%	116.88%	111.46%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	93.59	92.16	103.50	89.96	97.69	90.30	99.89	-4.25%
YoY %	1.55%	-10.96%	15.05%	-7.91%	8.18%	-9.60%	-	-
Horiz. %	93.69%	92.26%	103.61%	90.06%	97.80%	90.40%	100.00%	-
EPS	8.47	6.84	5.24	6.04	6.64	6.20	5.50	33.39%
YoY %	23.83%	30.53%	-13.25%	-9.04%	7.10%	12.73%	-	-
Horiz. %	154.00%	124.36%	95.27%	109.82%	120.73%	112.73%	100.00%	-
DPS	6.00	3.50	4.00	3.00	3.50	3.00	3.50	43.28%
YoY %	71.43%	-12.50%	33.33%	-14.29%	16.67%	-14.29%	-	-
Horiz. %	171.43%	100.00%	114.29%	85.71%	100.00%	85.71%	100.00%	-
NAPS	1.96	1.91	1.00	1.83	1.81	1.77	1.75	7.85%
YoY %	2.62%	91.00%	-45.36%	1.10%	2.26%	1.14%	-	-
Horiz. %	112.00%	109.14%	57.14%	104.57%	103.43%	101.14%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 75,215
RPS	20.10	19.58	21.56	19.27	20.84	19.27	21.49	-4.36%
YoY %	2.66%	-9.18%	11.88%	-7.53%	8.15%	-10.33%	-	-
Horiz. %	93.53%	91.11%	100.33%	89.67%	96.98%	89.67%	100.00%	-
EPS	1.82	1.45	1.68	1.29	1.42	1.32	1.18	33.52%
YoY %	25.52%	-13.69%	30.23%	-9.15%	7.58%	11.86%	-	-
Horiz. %	154.24%	122.88%	142.37%	109.32%	120.34%	111.86%	100.00%	-
DPS	1.29	0.74	0.83	0.64	0.75	0.64	0.75	43.60%
YoY %	74.32%	-10.84%	29.69%	-14.67%	17.19%	-14.67%	-	-
Horiz. %	172.00%	98.67%	110.67%	85.33%	100.00%	85.33%	100.00%	-
NAPS	0.4209	0.4058	0.2083	0.392	0.3862	0.3777	0.3765	7.72%
YoY %	3.72%	94.82%	-46.86%	1.50%	2.25%	0.32%	-	-
Horiz. %	111.79%	107.78%	55.33%	104.12%	102.58%	100.32%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	2.05	1.87	1.77	1.63	1.74	1.72	1.75	-
P/RPS	2.19	2.03	1.71	1.81	1.78	1.90	1.75	16.14%
YoY %	7.88%	18.71%	-5.52%	1.69%	-6.32%	8.57%	-	-
Horiz. %	125.14%	116.00%	97.71%	103.43%	101.71%	108.57%	100.00%	-
P/EPS	24.20	27.34	21.90	26.99	26.20	27.74	31.82	-16.69%
YoY %	-11.49%	24.84%	-18.86%	3.02%	-5.55%	-12.82%	-	-
Horiz. %	76.05%	85.92%	68.82%	84.82%	82.34%	87.18%	100.00%	-
EY	4.13	3.66	4.57	3.71	3.82	3.60	3.14	20.06%
YoY %	12.84%	-19.91%	23.18%	-2.88%	6.11%	14.65%	-	-
Horiz. %	131.53%	116.56%	145.54%	118.15%	121.66%	114.65%	100.00%	-
DY	2.93	1.87	2.26	1.84	2.01	1.74	2.00	29.02%
YoY %	56.68%	-17.26%	22.83%	-8.46%	15.52%	-13.00%	-	-
Horiz. %	146.50%	93.50%	113.00%	92.00%	100.50%	87.00%	100.00%	-
P/NAPS	1.05	0.98	1.77	0.89	0.96	0.97	1.00	3.30%
YoY %	7.14%	-44.63%	98.88%	-7.29%	-1.03%	-3.00%	-	-
Horiz. %	105.00%	98.00%	177.00%	89.00%	96.00%	97.00%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	26/07/12	26/04/12	17/02/12	21/10/11	28/07/11	05/05/11	17/02/11	-
Price	2.11	1.88	1.97	1.71	1.93	1.84	1.70	-
P/RPS	2.25	2.04	1.90	1.90	1.98	2.04	1.70	20.56%
YoY %	10.29%	7.37%	0.00%	-4.04%	-2.94%	20.00%	-	-
Horiz. %	132.35%	120.00%	111.76%	111.76%	116.47%	120.00%	100.00%	-
P/EPS	24.91	27.49	24.38	28.31	29.07	29.68	30.91	-13.41%
YoY %	-9.39%	12.76%	-13.88%	-2.61%	-2.06%	-3.98%	-	-
Horiz. %	80.59%	88.94%	78.87%	91.59%	94.05%	96.02%	100.00%	-
EY	4.01	3.64	4.10	3.53	3.44	3.37	3.24	15.28%
YoY %	10.16%	-11.22%	16.15%	2.62%	2.08%	4.01%	-	-
Horiz. %	123.77%	112.35%	126.54%	108.95%	106.17%	104.01%	100.00%	-
DY	2.84	1.86	2.03	1.75	1.81	1.63	2.06	23.89%
YoY %	52.69%	-8.37%	16.00%	-3.31%	11.04%	-20.87%	-	-
Horiz. %	137.86%	90.29%	98.54%	84.95%	87.86%	79.13%	100.00%	-
P/NAPS	1.08	0.98	1.97	0.93	1.07	1.04	0.97	7.43%
YoY %	10.20%	-50.25%	111.83%	-13.08%	2.88%	7.22%	-	-
Horiz. %	111.34%	101.03%	203.09%	95.88%	110.31%	107.22%	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