[SCIPACK] QoQ 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
Quarter Result
Revenue	69,460	73,386	73,760	65,657	70,576	68,759	75,703	-5.58%
YoY %	-5.35%	-0.51%	12.34%	-6.97%	2.64%	-9.17%	-	-
Horiz. %	91.75%	96.94%	97.43%	86.73%	93.23%	90.83%	100.00%	-
PBT	8,071	9,502	8,681	9,253	8,793	7,194	7,272	7.20%
YoY %	-15.06%	9.46%	-6.18%	5.23%	22.23%	-1.07%	-	-
Horiz. %	110.99%	130.67%	119.38%	127.24%	120.92%	98.93%	100.00%	-
Tax	-2,056	-2,390	-2,425	-2,313	-2,254	-1,909	-1,242	39.98%
YoY %	13.97%	1.44%	-4.84%	-2.62%	-18.07%	-53.70%	-	-
Horiz. %	165.54%	192.43%	195.25%	186.23%	181.48%	153.70%	100.00%	-
NP	6,015	7,112	6,256	6,940	6,539	5,285	6,030	-0.16%
YoY %	-15.42%	13.68%	-9.86%	6.13%	23.73%	-12.35%	-	-
Horiz. %	99.75%	117.94%	103.75%	115.09%	108.44%	87.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,015	7,112	6,248	6,903	6,387	5,103	5,911	1.17%
YoY %	-15.42%	13.83%	-9.49%	8.08%	25.16%	-13.67%	-	-
Horiz. %	101.76%	120.32%	105.70%	116.78%	108.05%	86.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.47%	25.15%	27.93%	25.00%	25.63%	26.54%	17.08%	-
YoY %	1.27%	-9.95%	11.72%	-2.46%	-3.43%	55.39%	-	-
Horiz. %	149.12%	147.25%	163.52%	146.37%	150.06%	155.39%	100.00%	-
Total Cost	63,445	66,274	67,504	58,717	64,037	63,474	69,673	-6.05%
YoY %	-4.27%	-1.82%	14.97%	-8.31%	0.89%	-8.90%	-	-
Horiz. %	91.06%	95.12%	96.89%	84.28%	91.91%	91.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	154,638	154,263	151,088	150,362	147,798	142,496	73,143	64.80%
YoY %	0.24%	2.10%	0.48%	1.73%	3.72%	94.82%	-	-
Horiz. %	211.42%	210.91%	206.57%	205.57%	202.07%	194.82%	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	3,411	4,537	3,976	3,986	4,524	2,611	2,925	10.80%
YoY %	-24.82%	14.11%	-0.25%	-11.89%	73.27%	-10.74%	-	-
Horiz. %	116.62%	155.11%	135.93%	136.27%	154.67%	89.26%	100.00%	-
Div Payout %	56.71%	63.80%	63.64%	57.76%	70.84%	51.17%	49.50%	-
YoY %	-11.11%	0.25%	10.18%	-18.46%	38.44%	3.37%	-	-
Horiz. %	114.57%	128.89%	128.57%	116.69%	143.11%	103.37%	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	154,638	154,263	151,088	150,362	147,798	142,496	73,143	64.80%
YoY %	0.24%	2.10%	0.48%	1.73%	3.72%	94.82%	-	-
Horiz. %	211.42%	210.91%	206.57%	205.57%	202.07%	194.82%	100.00%	-
NOSH	113,705	113,429	113,600	113,910	75,407	74,605	73,143	34.23%
YoY %	0.24%	-0.15%	-0.27%	51.06%	1.07%	2.00%	-	-
Horiz. %	155.46%	155.08%	155.31%	155.74%	103.10%	102.00%	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	8.66%	9.69%	8.48%	10.57%	9.27%	7.69%	7.97%	-
YoY %	-10.63%	14.27%	-19.77%	14.02%	20.55%	-3.51%	-	-
Horiz. %	108.66%	121.58%	106.40%	132.62%	116.31%	96.49%	100.00%	-
ROE	3.89%	4.61%	4.14%	4.59%	4.32%	3.58%	8.08%	-
YoY %	-15.62%	11.35%	-9.80%	6.25%	20.67%	-55.69%	-	-
Horiz. %	48.14%	57.05%	51.24%	56.81%	53.47%	44.31%	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	61.09	64.70	64.93	57.64	93.59	92.16	103.50	-29.65%
YoY %	-5.58%	-0.35%	12.65%	-38.41%	1.55%	-10.96%	-	-
Horiz. %	59.02%	62.51%	62.73%	55.69%	90.43%	89.04%	100.00%	-
EPS	5.29	6.27	5.50	6.06	8.47	6.84	5.24	0.63%
YoY %	-15.63%	14.00%	-9.24%	-28.45%	23.83%	30.53%	-	-
Horiz. %	100.95%	119.66%	104.96%	115.65%	161.64%	130.53%	100.00%	-
DPS	3.00	4.00	3.50	3.50	6.00	3.50	4.00	-17.46%
YoY %	-25.00%	14.29%	0.00%	-41.67%	71.43%	-12.50%	-	-
Horiz. %	75.00%	100.00%	87.50%	87.50%	150.00%	87.50%	100.00%	-
NAPS	1.36	1.36	1.33	1.32	1.96	1.91	1.00	22.77%
YoY %	0.00%	2.26%	0.76%	-32.65%	2.62%	91.00%	-	-
Horiz. %	136.00%	136.00%	133.00%	132.00%	196.00%	191.00%	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	19.78	20.90	21.00	18.70	20.10	19.58	21.56	-5.58%
YoY %	-5.36%	-0.48%	12.30%	-6.97%	2.66%	-9.18%	-	-
Horiz. %	91.74%	96.94%	97.40%	86.73%	93.23%	90.82%	100.00%	-
EPS	1.71	2.03	1.78	1.97	1.82	1.45	1.68	1.18%
YoY %	-15.76%	14.04%	-9.64%	8.24%	25.52%	-13.69%	-	-
Horiz. %	101.79%	120.83%	105.95%	117.26%	108.33%	86.31%	100.00%	-
DPS	0.97	1.29	1.13	1.14	1.29	0.74	0.83	10.96%
YoY %	-24.81%	14.16%	-0.88%	-11.63%	74.32%	-10.84%	-	-
Horiz. %	116.87%	155.42%	136.14%	137.35%	155.42%	89.16%	100.00%	-
NAPS	0.4404	0.4393	0.4302	0.4282	0.4209	0.4058	0.2083	64.80%
YoY %	0.25%	2.12%	0.47%	1.73%	3.72%	94.82%	-	-
Horiz. %	211.43%	210.90%	206.53%	205.57%	202.06%	194.82%	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	5.84	4.34	3.93	4.20	2.19	2.03	1.71	126.95%
YoY %	34.56%	10.43%	-6.43%	91.78%	7.88%	18.71%	-	-
Horiz. %	341.52%	253.80%	229.82%	245.61%	128.07%	118.71%	100.00%	-
P/EPS	67.49	44.82	46.36	39.93	24.20	27.34	21.90	111.91%
YoY %	50.58%	-3.32%	16.10%	65.00%	-11.49%	24.84%	-	-
Horiz. %	308.17%	204.66%	211.69%	182.33%	110.50%	124.84%	100.00%	-
EY	1.48	2.23	2.16	2.50	4.13	3.66	4.57	-52.87%
YoY %	-33.63%	3.24%	-13.60%	-39.47%	12.84%	-19.91%	-	-
Horiz. %	32.39%	48.80%	47.26%	54.70%	90.37%	80.09%	100.00%	-
DY	0.84	1.42	1.37	1.45	2.93	1.87	2.26	-48.33%
YoY %	-40.85%	3.65%	-5.52%	-50.51%	56.68%	-17.26%	-	-
Horiz. %	37.17%	62.83%	60.62%	64.16%	129.65%	82.74%	100.00%	-
P/NAPS	2.63	2.07	1.92	1.83	1.05	0.98	1.77	30.24%
YoY %	27.05%	7.81%	4.92%	74.29%	7.14%	-44.63%	-	-
Horiz. %	148.59%	116.95%	108.47%	103.39%	59.32%	55.37%	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	5.65	4.79	3.88	4.55	2.25	2.04	1.90	106.92%
YoY %	17.95%	23.45%	-14.73%	102.22%	10.29%	7.37%	-	-
Horiz. %	297.37%	252.11%	204.21%	239.47%	118.42%	107.37%	100.00%	-
P/EPS	65.22	49.44	45.82	43.23	24.91	27.49	24.38	92.82%
YoY %	31.92%	7.90%	5.99%	73.54%	-9.39%	12.76%	-	-
Horiz. %	267.51%	202.79%	187.94%	177.32%	102.17%	112.76%	100.00%	-
EY	1.53	2.02	2.18	2.31	4.01	3.64	4.10	-48.19%
YoY %	-24.26%	-7.34%	-5.63%	-42.39%	10.16%	-11.22%	-	-
Horiz. %	37.32%	49.27%	53.17%	56.34%	97.80%	88.78%	100.00%	-
DY	0.87	1.29	1.39	1.34	2.84	1.86	2.03	-43.18%
YoY %	-32.56%	-7.19%	3.73%	-52.82%	52.69%	-8.37%	-	-
Horiz. %	42.86%	63.55%	68.47%	66.01%	139.90%	91.63%	100.00%	-
P/NAPS	2.54	2.28	1.89	1.98	1.08	0.98	1.97	18.48%
YoY %	11.40%	20.63%	-4.55%	83.33%	10.20%	-50.25%	-	-
Horiz. %	128.93%	115.74%	95.94%	100.51%	54.82%	49.75%	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