[SCIPACK] QoQ TTM Result on 31-Mar-2011 [#1]

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
TTM Result
Revenue	284,229	283,988	287,750	275,732	267,749	246,867	229,257	15.36%
YoY %	0.08%	-1.31%	4.36%	2.98%	8.46%	7.68%	-	-
Horiz. %	123.98%	123.87%	125.51%	120.27%	116.79%	107.68%	100.00%	-
PBT	25,277	23,472	24,276	23,362	23,826	25,237	26,130	-2.18%
YoY %	7.69%	-3.31%	3.91%	-1.95%	-5.59%	-3.42%	-	-
Horiz. %	96.74%	89.83%	92.90%	89.41%	91.18%	96.58%	100.00%	-
Tax	-4,521	-4,402	-4,996	-4,992	-5,118	-4,758	-4,564	-0.62%
YoY %	-2.70%	11.89%	-0.08%	2.46%	-7.57%	-4.25%	-	-
Horiz. %	99.06%	96.45%	109.47%	109.38%	112.14%	104.25%	100.00%	-
NP	20,756	19,070	19,280	18,370	18,708	20,479	21,566	-2.51%
YoY %	8.84%	-1.09%	4.95%	-1.81%	-8.65%	-5.04%	-	-
Horiz. %	96.24%	88.43%	89.40%	85.18%	86.75%	94.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,075	18,319	18,601	17,815	18,186	20,086	21,174	-3.48%
YoY %	9.59%	-1.52%	4.41%	-2.04%	-9.46%	-5.14%	-	-
Horiz. %	94.81%	86.52%	87.85%	84.14%	85.89%	94.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.89%	18.75%	20.58%	21.37%	21.48%	18.85%	17.47%	-
YoY %	-4.59%	-8.89%	-3.70%	-0.51%	13.95%	7.90%	-	-
Horiz. %	102.40%	107.33%	117.80%	122.32%	122.95%	107.90%	100.00%	-
Total Cost	263,473	264,918	268,470	257,362	249,041	226,388	207,691	17.13%
YoY %	-0.55%	-1.32%	4.32%	3.34%	10.01%	9.00%	-	-
Horiz. %	126.86%	127.55%	129.26%	123.92%	119.91%	109.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	73,143	137,643	135,613	132,635	132,204	130,425	125,145	-30.02%
YoY %	-46.86%	1.50%	2.25%	0.33%	1.36%	4.22%	-	-
Horiz. %	58.45%	109.99%	108.36%	105.99%	105.64%	104.22%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	10,052	9,770	9,776	9,027	9,407	11,659	13,192	-16.53%
YoY %	2.89%	-0.06%	8.30%	-4.04%	-19.32%	-11.62%	-	-
Horiz. %	76.20%	74.06%	74.11%	68.43%	71.31%	88.38%	100.00%	-
Div Payout %	50.08%	53.34%	52.56%	50.67%	51.73%	58.05%	62.31%	-
YoY %	-6.11%	1.48%	3.73%	-2.05%	-10.89%	-6.84%	-	-
Horiz. %	80.37%	85.60%	84.35%	81.32%	83.02%	93.16%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	73,143	137,643	135,613	132,635	132,204	130,425	125,145	-30.02%
YoY %	-46.86%	1.50%	2.25%	0.33%	1.36%	4.22%	-	-
Horiz. %	58.45%	109.99%	108.36%	105.99%	105.64%	104.22%	100.00%	-
NOSH	73,143	75,215	74,924	74,935	75,545	75,390	74,937	-1.59%
YoY %	-2.75%	0.39%	-0.01%	-0.81%	0.21%	0.60%	-	-
Horiz. %	97.61%	100.37%	99.98%	100.00%	100.81%	100.60%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	7.30%	6.72%	6.70%	6.66%	6.99%	8.30%	9.41%	-
YoY %	8.63%	0.30%	0.60%	-4.72%	-15.78%	-11.80%	-	-
Horiz. %	77.58%	71.41%	71.20%	70.78%	74.28%	88.20%	100.00%	-
ROE	27.45%	13.31%	13.72%	13.43%	13.76%	15.40%	16.92%	-
YoY %	106.24%	-2.99%	2.16%	-2.40%	-10.65%	-8.98%	-	-
Horiz. %	162.23%	78.66%	81.09%	79.37%	81.32%	91.02%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	388.59	377.57	384.05	367.96	354.42	327.45	305.93	17.23%
YoY %	2.92%	-1.69%	4.37%	3.82%	8.24%	7.03%	-	-
Horiz. %	127.02%	123.42%	125.54%	120.28%	115.85%	107.03%	100.00%	-
EPS	27.45	24.36	24.83	23.77	24.07	26.64	28.26	-1.91%
YoY %	12.68%	-1.89%	4.46%	-1.25%	-9.65%	-5.73%	-	-
Horiz. %	97.13%	86.20%	87.86%	84.11%	85.17%	94.27%	100.00%	-
DPS	13.74	13.00	13.00	12.00	12.50	15.50	17.50	-14.85%
YoY %	5.69%	0.00%	8.33%	-4.00%	-19.35%	-11.43%	-	-
Horiz. %	78.51%	74.29%	74.29%	68.57%	71.43%	88.57%	100.00%	-
NAPS	1.00	1.83	1.81	1.77	1.75	1.73	1.67	-28.89%
YoY %	-45.36%	1.10%	2.26%	1.14%	1.16%	3.59%	-	-
Horiz. %	59.88%	109.58%	108.38%	105.99%	104.79%	103.59%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 74,935
RPS	80.94	80.87	81.94	78.52	76.24	70.30	65.28	15.36%
YoY %	0.09%	-1.31%	4.36%	2.99%	8.45%	7.69%	-	-
Horiz. %	123.99%	123.88%	125.52%	120.28%	116.79%	107.69%	100.00%	-
EPS	5.72	5.22	5.30	5.07	5.18	5.72	6.03	-3.44%
YoY %	9.58%	-1.51%	4.54%	-2.12%	-9.44%	-5.14%	-	-
Horiz. %	94.86%	86.57%	87.89%	84.08%	85.90%	94.86%	100.00%	-
DPS	2.86	2.78	2.78	2.57	2.68	3.32	3.76	-16.63%
YoY %	2.88%	0.00%	8.17%	-4.10%	-19.28%	-11.70%	-	-
Horiz. %	76.06%	73.94%	73.94%	68.35%	71.28%	88.30%	100.00%	-
NAPS	0.2083	0.392	0.3862	0.3777	0.3765	0.3714	0.3564	-30.02%
YoY %	-46.86%	1.50%	2.25%	0.32%	1.37%	4.21%	-	-
Horiz. %	58.45%	109.99%	108.36%	105.98%	105.64%	104.21%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	1.77	1.63	1.74	1.72	1.75	2.01	2.11	-
P/RPS	0.46	0.43	0.45	0.47	0.49	0.61	0.69	-23.62%
YoY %	6.98%	-4.44%	-4.26%	-4.08%	-19.67%	-11.59%	-	-
Horiz. %	66.67%	62.32%	65.22%	68.12%	71.01%	88.41%	100.00%	-
P/EPS	6.45	6.69	7.01	7.23	7.27	7.54	7.47	-9.29%
YoY %	-3.59%	-4.56%	-3.04%	-0.55%	-3.58%	0.94%	-	-
Horiz. %	86.35%	89.56%	93.84%	96.79%	97.32%	100.94%	100.00%	-
EY	15.51	14.94	14.27	13.82	13.76	13.26	13.39	10.26%
YoY %	3.82%	4.70%	3.26%	0.44%	3.77%	-0.97%	-	-
Horiz. %	115.83%	111.58%	106.57%	103.21%	102.76%	99.03%	100.00%	-
DY	7.76	7.98	7.47	6.98	7.14	7.71	8.29	-4.29%
YoY %	-2.76%	6.83%	7.02%	-2.24%	-7.39%	-7.00%	-	-
Horiz. %	93.61%	96.26%	90.11%	84.20%	86.13%	93.00%	100.00%	-
P/NAPS	1.77	0.89	0.96	0.97	1.00	1.16	1.26	25.35%
YoY %	98.88%	-7.29%	-1.03%	-3.00%	-13.79%	-7.94%	-	-
Horiz. %	140.48%	70.63%	76.19%	76.98%	79.37%	92.06%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	17/02/12	21/10/11	28/07/11	05/05/11	17/02/11	11/11/10	28/07/10	-
Price	1.97	1.71	1.93	1.84	1.70	1.88	2.22	-
P/RPS	0.51	0.45	0.50	0.50	0.48	0.57	0.73	-21.21%
YoY %	13.33%	-10.00%	0.00%	4.17%	-15.79%	-21.92%	-	-
Horiz. %	69.86%	61.64%	68.49%	68.49%	65.75%	78.08%	100.00%	-
P/EPS	7.18	7.02	7.77	7.74	7.06	7.06	7.86	-5.83%
YoY %	2.28%	-9.65%	0.39%	9.63%	0.00%	-10.18%	-	-
Horiz. %	91.35%	89.31%	98.85%	98.47%	89.82%	89.82%	100.00%	-
EY	13.93	14.24	12.86	12.92	14.16	14.17	12.73	6.17%
YoY %	-2.18%	10.73%	-0.46%	-8.76%	-0.07%	11.31%	-	-
Horiz. %	109.43%	111.86%	101.02%	101.49%	111.23%	111.31%	100.00%	-
DY	6.98	7.60	6.74	6.52	7.35	8.24	7.88	-7.74%
YoY %	-8.16%	12.76%	3.37%	-11.29%	-10.80%	4.57%	-	-
Horiz. %	88.58%	96.45%	85.53%	82.74%	93.27%	104.57%	100.00%	-
P/NAPS	1.97	0.93	1.07	1.04	0.97	1.09	1.33	29.84%
YoY %	111.83%	-13.08%	2.88%	7.22%	-11.01%	-18.05%	-	-
Horiz. %	148.12%	69.92%	80.45%	78.20%	72.93%	81.95%	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