[SCIPACK] QoQ Quarter Result on 31-Dec-2011 [#4]

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Quarter Result
Revenue	65,657	70,576	68,759	75,703	67,665	73,191	67,670	-1.98%
YoY %	-6.97%	2.64%	-9.17%	11.88%	-7.55%	8.16%	-	-
Horiz. %	97.03%	104.29%	101.61%	111.87%	99.99%	108.16%	100.00%	-
PBT	9,253	8,793	7,194	7,272	5,493	6,623	5,889	35.04%
YoY %	5.23%	22.23%	-1.07%	32.39%	-17.06%	12.46%	-	-
Horiz. %	157.12%	149.31%	122.16%	123.48%	93.28%	112.46%	100.00%	-
Tax	-2,313	-2,254	-1,909	-1,242	-773	-1,463	-1,043	69.81%
YoY %	-2.62%	-18.07%	-53.70%	-60.67%	47.16%	-40.27%	-	-
Horiz. %	221.76%	216.11%	183.03%	119.08%	74.11%	140.27%	100.00%	-
NP	6,940	6,539	5,285	6,030	4,720	5,160	4,846	26.96%
YoY %	6.13%	23.73%	-12.35%	27.75%	-8.53%	6.48%	-	-
Horiz. %	143.21%	134.94%	109.06%	124.43%	97.40%	106.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,903	6,387	5,103	5,911	4,543	4,975	4,646	30.11%
YoY %	8.08%	25.16%	-13.67%	30.11%	-8.68%	7.08%	-	-
Horiz. %	148.58%	137.47%	109.84%	127.23%	97.78%	107.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.00%	25.63%	26.54%	17.08%	14.07%	22.09%	17.71%	-
YoY %	-2.46%	-3.43%	55.39%	21.39%	-36.31%	24.73%	-	-
Horiz. %	141.16%	144.72%	149.86%	96.44%	79.45%	124.73%	100.00%	-
Total Cost	58,717	64,037	63,474	69,673	62,945	68,031	62,824	-4.39%
YoY %	-8.31%	0.89%	-8.90%	10.69%	-7.48%	8.29%	-	-
Horiz. %	93.46%	101.93%	101.03%	110.90%	100.19%	108.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	150,362	147,798	142,496	73,143	137,643	135,613	132,635	8.69%
YoY %	1.73%	3.72%	94.82%	-46.86%	1.50%	2.25%	-	-
Horiz. %	113.37%	111.43%	107.43%	55.15%	103.78%	102.25%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	3,986	4,524	2,611	2,925	2,256	2,622	2,248	46.34%
YoY %	-11.89%	73.27%	-10.74%	29.65%	-13.96%	16.64%	-	-
Horiz. %	177.31%	201.25%	116.15%	130.12%	100.36%	116.64%	100.00%	-
Div Payout %	57.76%	70.84%	51.17%	49.50%	49.67%	52.71%	48.39%	-
YoY %	-18.46%	38.44%	3.37%	-0.34%	-5.77%	8.93%	-	-
Horiz. %	119.36%	146.39%	105.74%	102.29%	102.65%	108.93%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	150,362	147,798	142,496	73,143	137,643	135,613	132,635	8.69%
YoY %	1.73%	3.72%	94.82%	-46.86%	1.50%	2.25%	-	-
Horiz. %	113.37%	111.43%	107.43%	55.15%	103.78%	102.25%	100.00%	-
NOSH	113,910	75,407	74,605	73,143	75,215	74,924	74,935	32.10%
YoY %	51.06%	1.07%	2.00%	-2.75%	0.39%	-0.01%	-	-
Horiz. %	152.01%	100.63%	99.56%	97.61%	100.37%	99.99%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	10.57%	9.27%	7.69%	7.97%	6.98%	7.05%	7.16%	-
YoY %	14.02%	20.55%	-3.51%	14.18%	-0.99%	-1.54%	-	-
Horiz. %	147.63%	129.47%	107.40%	111.31%	97.49%	98.46%	100.00%	-
ROE	4.59%	4.32%	3.58%	8.08%	3.30%	3.67%	3.50%	-
YoY %	6.25%	20.67%	-55.69%	144.85%	-10.08%	4.86%	-	-
Horiz. %	131.14%	123.43%	102.29%	230.86%	94.29%	104.86%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	57.64	93.59	92.16	103.50	89.96	97.69	90.30	-25.80%
YoY %	-38.41%	1.55%	-10.96%	15.05%	-7.91%	8.18%	-	-
Horiz. %	63.83%	103.64%	102.06%	114.62%	99.62%	108.18%	100.00%	-
EPS	6.06	8.47	6.84	5.24	6.04	6.64	6.20	-1.50%
YoY %	-28.45%	23.83%	30.53%	-13.25%	-9.04%	7.10%	-	-
Horiz. %	97.74%	136.61%	110.32%	84.52%	97.42%	107.10%	100.00%	-
DPS	3.50	6.00	3.50	4.00	3.00	3.50	3.00	10.79%
YoY %	-41.67%	71.43%	-12.50%	33.33%	-14.29%	16.67%	-	-
Horiz. %	116.67%	200.00%	116.67%	133.33%	100.00%	116.67%	100.00%	-
NAPS	1.32	1.96	1.91	1.00	1.83	1.81	1.77	-17.71%
YoY %	-32.65%	2.62%	91.00%	-45.36%	1.10%	2.26%	-	-
Horiz. %	74.58%	110.73%	107.91%	56.50%	103.39%	102.26%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 73,143
RPS	18.70	20.10	19.58	21.56	19.27	20.84	19.27	-1.97%
YoY %	-6.97%	2.66%	-9.18%	11.88%	-7.53%	8.15%	-	-
Horiz. %	97.04%	104.31%	101.61%	111.88%	100.00%	108.15%	100.00%	-
EPS	1.97	1.82	1.45	1.68	1.29	1.42	1.32	30.50%
YoY %	8.24%	25.52%	-13.69%	30.23%	-9.15%	7.58%	-	-
Horiz. %	149.24%	137.88%	109.85%	127.27%	97.73%	107.58%	100.00%	-
DPS	1.14	1.29	0.74	0.83	0.64	0.75	0.64	46.78%
YoY %	-11.63%	74.32%	-10.84%	29.69%	-14.67%	17.19%	-	-
Horiz. %	178.12%	201.56%	115.62%	129.69%	100.00%	117.19%	100.00%	-
NAPS	0.4282	0.4209	0.4058	0.2083	0.392	0.3862	0.3777	8.70%
YoY %	1.73%	3.72%	94.82%	-46.86%	1.50%	2.25%	-	-
Horiz. %	113.37%	111.44%	107.44%	55.15%	103.79%	102.25%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	2.42	2.05	1.87	1.77	1.63	1.74	1.72	-
P/RPS	4.20	2.19	2.03	1.71	1.81	1.78	1.90	69.44%
YoY %	91.78%	7.88%	18.71%	-5.52%	1.69%	-6.32%	-	-
Horiz. %	221.05%	115.26%	106.84%	90.00%	95.26%	93.68%	100.00%	-
P/EPS	39.93	24.20	27.34	21.90	26.99	26.20	27.74	27.40%
YoY %	65.00%	-11.49%	24.84%	-18.86%	3.02%	-5.55%	-	-
Horiz. %	143.94%	87.24%	98.56%	78.95%	97.30%	94.45%	100.00%	-
EY	2.50	4.13	3.66	4.57	3.71	3.82	3.60	-21.52%
YoY %	-39.47%	12.84%	-19.91%	23.18%	-2.88%	6.11%	-	-
Horiz. %	69.44%	114.72%	101.67%	126.94%	103.06%	106.11%	100.00%	-
DY	1.45	2.93	1.87	2.26	1.84	2.01	1.74	-11.41%
YoY %	-50.51%	56.68%	-17.26%	22.83%	-8.46%	15.52%	-	-
Horiz. %	83.33%	168.39%	107.47%	129.89%	105.75%	115.52%	100.00%	-
P/NAPS	1.83	1.05	0.98	1.77	0.89	0.96	0.97	52.50%
YoY %	74.29%	7.14%	-44.63%	98.88%	-7.29%	-1.03%	-	-
Horiz. %	188.66%	108.25%	101.03%	182.47%	91.75%	98.97%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	25/10/12	26/07/12	26/04/12	17/02/12	21/10/11	28/07/11	05/05/11	-
Price	2.62	2.11	1.88	1.97	1.71	1.93	1.84	-
P/RPS	4.55	2.25	2.04	1.90	1.90	1.98	2.04	70.45%
YoY %	102.22%	10.29%	7.37%	0.00%	-4.04%	-2.94%	-	-
Horiz. %	223.04%	110.29%	100.00%	93.14%	93.14%	97.06%	100.00%	-
P/EPS	43.23	24.91	27.49	24.38	28.31	29.07	29.68	28.40%
YoY %	73.54%	-9.39%	12.76%	-13.88%	-2.61%	-2.06%	-	-
Horiz. %	145.65%	83.93%	92.62%	82.14%	95.38%	97.94%	100.00%	-
EY	2.31	4.01	3.64	4.10	3.53	3.44	3.37	-22.20%
YoY %	-42.39%	10.16%	-11.22%	16.15%	2.62%	2.08%	-	-
Horiz. %	68.55%	118.99%	108.01%	121.66%	104.75%	102.08%	100.00%	-
DY	1.34	2.84	1.86	2.03	1.75	1.81	1.63	-12.21%
YoY %	-52.82%	52.69%	-8.37%	16.00%	-3.31%	11.04%	-	-
Horiz. %	82.21%	174.23%	114.11%	124.54%	107.36%	111.04%	100.00%	-
P/NAPS	1.98	1.08	0.98	1.97	0.93	1.07	1.04	53.43%
YoY %	83.33%	10.20%	-50.25%	111.83%	-13.08%	2.88%	-	-
Horiz. %	190.38%	103.85%	94.23%	189.42%	89.42%	102.88%	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