[SCIPACK] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Cumulative Result
Revenue	261,840	260,458	230,139	204,992	208,526	192,287	167,208	7.75%
YoY %	0.53%	13.17%	12.27%	-1.69%	8.45%	15.00%	-	-
Horiz. %	156.60%	155.77%	137.64%	122.60%	124.71%	115.00%	100.00%	-
PBT	26,828	23,916	27,655	25,240	18,005	18,359	20,263	4.78%
YoY %	12.18%	-13.52%	9.57%	40.18%	-1.93%	-9.40%	-	-
Horiz. %	132.40%	118.03%	136.48%	124.56%	88.86%	90.60%	100.00%	-
Tax	-6,695	-6,080	-7,128	-6,476	-3,279	-3,995	-3,194	13.12%
YoY %	-10.12%	14.70%	-10.07%	-97.50%	17.92%	-25.08%	-	-
Horiz. %	209.61%	190.36%	223.17%	202.76%	102.66%	125.08%	100.00%	-
NP	20,133	17,836	20,527	18,764	14,726	14,364	17,069	2.78%
YoY %	12.88%	-13.11%	9.40%	27.42%	2.52%	-15.85%	-	-
Horiz. %	117.95%	104.49%	120.26%	109.93%	86.27%	84.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,133	17,836	20,527	18,393	14,164	14,031	16,708	3.15%
YoY %	12.88%	-13.11%	11.60%	29.86%	0.95%	-16.02%	-	-
Horiz. %	120.50%	106.75%	122.86%	110.08%	84.77%	83.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.96%	25.42%	25.77%	25.66%	18.21%	21.76%	15.76%	-
YoY %	-1.81%	-1.36%	0.43%	40.91%	-16.31%	38.07%	-	-
Horiz. %	158.38%	161.29%	163.52%	162.82%	115.55%	138.07%	100.00%	-
Total Cost	241,707	242,622	209,612	186,228	193,800	177,923	150,139	8.25%
YoY %	-0.38%	15.75%	12.56%	-3.91%	8.92%	18.51%	-	-
Horiz. %	160.99%	161.60%	139.61%	124.04%	129.08%	118.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	177,043	166,074	158,948	149,499	137,288	127,286	122,975	6.25%
YoY %	6.60%	4.48%	6.32%	8.89%	7.86%	3.51%	-	-
Horiz. %	143.97%	135.05%	129.25%	121.57%	111.64%	103.51%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	12,483	10,806	12,488	14,723	7,127	6,621	6,831	10.56%
YoY %	15.52%	-13.47%	-15.18%	106.58%	7.64%	-3.07%	-	-
Horiz. %	182.74%	158.19%	182.81%	215.53%	104.33%	96.93%	100.00%	-
Div Payout %	62.01%	60.59%	60.84%	80.05%	50.32%	47.19%	40.89%	-
YoY %	2.34%	-0.41%	-24.00%	59.08%	6.63%	15.41%	-	-
Horiz. %	151.65%	148.18%	148.79%	195.77%	123.06%	115.41%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	177,043	166,074	158,948	149,499	137,288	127,286	122,975	6.25%
YoY %	6.60%	4.48%	6.32%	8.89%	7.86%	3.51%	-	-
Horiz. %	143.97%	135.05%	129.25%	121.57%	111.64%	103.51%	100.00%	-
NOSH	113,489	113,749	113,534	113,257	75,021	73,576	75,910	6.92%
YoY %	-0.23%	0.19%	0.24%	50.97%	1.96%	-3.07%	-	-
Horiz. %	149.50%	149.85%	149.56%	149.20%	98.83%	96.93%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	7.69%	6.85%	8.92%	9.15%	7.06%	7.47%	10.21%	-
YoY %	12.26%	-23.21%	-2.51%	29.60%	-5.49%	-26.84%	-	-
Horiz. %	75.32%	67.09%	87.37%	89.62%	69.15%	73.16%	100.00%	-
ROE	11.37%	10.74%	12.91%	12.30%	10.32%	11.02%	13.59%	-
YoY %	5.87%	-16.81%	4.96%	19.19%	-6.35%	-18.91%	-	-
Horiz. %	83.66%	79.03%	95.00%	90.51%	75.94%	81.09%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	230.72	228.97	202.70	181.00	277.96	261.34	220.27	0.77%
YoY %	0.76%	12.96%	11.99%	-34.88%	6.36%	18.65%	-	-
Horiz. %	104.74%	103.95%	92.02%	82.17%	126.19%	118.65%	100.00%	-
EPS	17.74	15.68	18.08	16.24	18.88	19.07	22.01	-3.52%
YoY %	13.14%	-13.27%	11.33%	-13.98%	-1.00%	-13.36%	-	-
Horiz. %	80.60%	71.24%	82.14%	73.78%	85.78%	86.64%	100.00%	-
DPS	11.00	9.50	11.00	13.00	9.50	9.00	9.00	3.39%
YoY %	15.79%	-13.64%	-15.38%	36.84%	5.56%	0.00%	-	-
Horiz. %	122.22%	105.56%	122.22%	144.44%	105.56%	100.00%	100.00%	-
NAPS	1.56	1.46	1.40	1.32	1.83	1.73	1.62	-0.62%
YoY %	6.85%	4.29%	6.06%	-27.87%	5.78%	6.79%	-	-
Horiz. %	96.30%	90.12%	86.42%	81.48%	112.96%	106.79%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 113,910
RPS	74.56	74.17	65.53	58.37	59.38	54.76	47.61	7.75%
YoY %	0.53%	13.18%	12.27%	-1.70%	8.44%	15.02%	-	-
Horiz. %	156.61%	155.79%	137.64%	122.60%	124.72%	115.02%	100.00%	-
EPS	5.73	5.08	5.85	5.24	4.03	4.00	4.76	3.13%
YoY %	12.80%	-13.16%	11.64%	30.02%	0.75%	-15.97%	-	-
Horiz. %	120.38%	106.72%	122.90%	110.08%	84.66%	84.03%	100.00%	-
DPS	3.55	3.08	3.56	4.19	2.03	1.89	1.95	10.49%
YoY %	15.26%	-13.48%	-15.04%	106.40%	7.41%	-3.08%	-	-
Horiz. %	182.05%	157.95%	182.56%	214.87%	104.10%	96.92%	100.00%	-
NAPS	0.5042	0.4729	0.4526	0.4257	0.3909	0.3625	0.3502	6.25%
YoY %	6.62%	4.49%	6.32%	8.90%	7.83%	3.51%	-	-
Horiz. %	143.97%	135.04%	129.24%	121.56%	111.62%	103.51%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	4.40	4.30	3.54	2.42	1.63	2.01	1.11	-
P/RPS	1.91	1.88	1.75	1.34	0.59	0.77	0.50	25.01%
YoY %	1.60%	7.43%	30.60%	127.12%	-23.38%	54.00%	-	-
Horiz. %	382.00%	376.00%	350.00%	268.00%	118.00%	154.00%	100.00%	-
P/EPS	24.80	27.42	19.58	14.90	8.63	10.54	5.04	30.40%
YoY %	-9.56%	40.04%	31.41%	72.65%	-18.12%	109.13%	-	-
Horiz. %	492.06%	544.05%	388.49%	295.63%	171.23%	209.13%	100.00%	-
EY	4.03	3.65	5.11	6.71	11.58	9.49	19.83	-23.31%
YoY %	10.41%	-28.57%	-23.85%	-42.06%	22.02%	-52.14%	-	-
Horiz. %	20.32%	18.41%	25.77%	33.84%	58.40%	47.86%	100.00%	-
DY	2.50	2.21	3.11	5.37	5.83	4.48	8.11	-17.80%
YoY %	13.12%	-28.94%	-42.09%	-7.89%	30.13%	-44.76%	-	-
Horiz. %	30.83%	27.25%	38.35%	66.21%	71.89%	55.24%	100.00%	-
P/NAPS	2.82	2.95	2.53	1.83	0.89	1.16	0.69	26.43%
YoY %	-4.41%	16.60%	38.25%	105.62%	-23.28%	68.12%	-	-
Horiz. %	408.70%	427.54%	366.67%	265.22%	128.99%	168.12%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	17/11/15	21/10/14	06/11/13	25/10/12	21/10/11	11/11/10	17/11/09	-
Price	5.24	4.25	3.65	2.62	1.71	1.88	1.48	-
P/RPS	2.27	1.86	1.80	1.45	0.62	0.72	0.67	22.54%
YoY %	22.04%	3.33%	24.14%	133.87%	-13.89%	7.46%	-	-
Horiz. %	338.81%	277.61%	268.66%	216.42%	92.54%	107.46%	100.00%	-
P/EPS	29.54	27.10	20.19	16.13	9.06	9.86	6.72	27.97%
YoY %	9.00%	34.22%	25.17%	78.04%	-8.11%	46.73%	-	-
Horiz. %	439.58%	403.27%	300.45%	240.03%	134.82%	146.73%	100.00%	-
EY	3.39	3.69	4.95	6.20	11.04	10.14	14.87	-21.83%
YoY %	-8.13%	-25.45%	-20.16%	-43.84%	8.88%	-31.81%	-	-
Horiz. %	22.80%	24.82%	33.29%	41.69%	74.24%	68.19%	100.00%	-
DY	2.10	2.24	3.01	4.96	5.56	4.79	6.08	-16.23%
YoY %	-6.25%	-25.58%	-39.31%	-10.79%	16.08%	-21.22%	-	-
Horiz. %	34.54%	36.84%	49.51%	81.58%	91.45%	78.78%	100.00%	-
P/NAPS	3.36	2.91	2.61	1.98	0.93	1.09	0.91	24.31%
YoY %	15.46%	11.49%	31.82%	112.90%	-14.68%	19.78%	-	-
Horiz. %	369.23%	319.78%	286.81%	217.58%	102.20%	119.78%	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