[SCIPACK] YoY TTM Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	282,263	282,703	287,750	229,257	224,075	207,512	210,588	4.99%
YoY %	-0.16%	-1.75%	25.51%	2.31%	7.98%	-1.46%	-	-
Horiz. %	134.04%	134.24%	136.64%	108.87%	106.40%	98.54%	100.00%	-
PBT	35,507	28,752	24,276	26,130	17,049	11,600	7,524	29.48%
YoY %	23.49%	18.44%	-7.10%	53.26%	46.97%	54.17%	-	-
Horiz. %	471.92%	382.14%	322.65%	347.29%	226.59%	154.17%	100.00%	-
Tax	-9,184	-6,178	-4,996	-4,564	-2,240	-552	-1,098	42.42%
YoY %	-48.66%	-23.66%	-9.47%	-103.75%	-305.80%	49.73%	-	-
Horiz. %	836.43%	562.66%	455.01%	415.66%	204.01%	50.27%	100.00%	-
NP	26,323	22,574	19,280	21,566	14,809	11,048	6,426	26.46%
YoY %	16.61%	17.09%	-10.60%	45.63%	34.04%	71.93%	-	-
Horiz. %	409.63%	351.29%	300.03%	335.61%	230.45%	171.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,278	21,944	18,601	21,174	14,565	10,720	6,105	27.51%
YoY %	19.75%	17.97%	-12.15%	45.38%	35.87%	75.59%	-	-
Horiz. %	430.43%	359.44%	304.68%	346.83%	238.57%	175.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.87%	21.49%	20.58%	17.47%	13.14%	4.76%	14.59%	-
YoY %	20.38%	4.42%	17.80%	32.95%	176.05%	-67.37%	-	-
Horiz. %	177.31%	147.29%	141.06%	119.74%	90.06%	32.63%	100.00%	-
Total Cost	255,940	260,129	268,470	207,691	209,266	196,464	204,162	3.83%
YoY %	-1.61%	-3.11%	29.26%	-0.75%	6.52%	-3.77%	-	-
Horiz. %	125.36%	127.41%	131.50%	101.73%	102.50%	96.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	154,638	75,407	135,613	125,145	119,905	109,944	104,306	6.77%
YoY %	105.07%	-44.40%	8.36%	4.37%	9.06%	5.41%	-	-
Horiz. %	148.25%	72.29%	130.01%	119.98%	114.96%	105.41%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	15,911	11,944	9,776	13,192	3,035	4,550	3,042	31.71%
YoY %	33.21%	22.18%	-25.89%	334.66%	-33.30%	49.57%	-	-
Horiz. %	523.04%	392.64%	321.37%	433.66%	99.77%	149.57%	100.00%	-
Div Payout %	60.55%	54.43%	52.56%	62.31%	20.84%	42.45%	49.83%	-
YoY %	11.24%	3.56%	-15.65%	198.99%	-50.91%	-14.81%	-	-
Horiz. %	121.51%	109.23%	105.48%	125.05%	41.82%	85.19%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	154,638	75,407	135,613	125,145	119,905	109,944	104,306	6.77%
YoY %	105.07%	-44.40%	8.36%	4.37%	9.06%	5.41%	-	-
Horiz. %	148.25%	72.29%	130.01%	119.98%	114.96%	105.41%	100.00%	-
NOSH	113,705	75,407	74,924	74,937	75,889	75,823	76,136	6.90%
YoY %	50.79%	0.64%	-0.02%	-1.25%	0.09%	-0.41%	-	-
Horiz. %	149.34%	99.04%	98.41%	98.43%	99.68%	99.59%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	9.33%	7.99%	6.70%	9.41%	6.61%	5.32%	3.05%	-
YoY %	16.77%	19.25%	-28.80%	42.36%	24.25%	74.43%	-	-
Horiz. %	305.90%	261.97%	219.67%	308.52%	216.72%	174.43%	100.00%	-
ROE	16.99%	29.10%	13.72%	16.92%	12.15%	9.75%	5.85%	-
YoY %	-41.62%	112.10%	-18.91%	39.26%	24.62%	66.67%	-	-
Horiz. %	290.43%	497.44%	234.53%	289.23%	207.69%	166.67%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	248.24	374.90	384.05	305.93	295.27	273.68	276.59	-1.78%
YoY %	-33.79%	-2.38%	25.54%	3.61%	7.89%	-1.05%	-	-
Horiz. %	89.75%	135.54%	138.85%	110.61%	106.75%	98.95%	100.00%	-
EPS	23.11	29.10	24.83	28.26	19.19	14.14	8.02	19.27%
YoY %	-20.58%	17.20%	-12.14%	47.26%	35.71%	76.31%	-	-
Horiz. %	288.15%	362.84%	309.60%	352.37%	239.28%	176.31%	100.00%	-
DPS	14.00	15.84	13.00	17.50	4.00	6.00	4.00	23.19%
YoY %	-11.62%	21.85%	-25.71%	337.50%	-33.33%	50.00%	-	-
Horiz. %	350.00%	396.00%	325.00%	437.50%	100.00%	150.00%	100.00%	-
NAPS	1.36	1.00	1.81	1.67	1.58	1.45	1.37	-0.12%
YoY %	36.00%	-44.75%	8.38%	5.70%	8.97%	5.84%	-	-
Horiz. %	99.27%	72.99%	132.12%	121.90%	115.33%	105.84%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 74,937
RPS	80.38	80.50	81.94	65.28	63.81	59.09	59.97	4.99%
YoY %	-0.15%	-1.76%	25.52%	2.30%	7.99%	-1.47%	-	-
Horiz. %	134.03%	134.23%	136.63%	108.85%	106.40%	98.53%	100.00%	-
EPS	7.48	6.25	5.30	6.03	4.15	3.05	1.74	27.48%
YoY %	19.68%	17.92%	-12.11%	45.30%	36.07%	75.29%	-	-
Horiz. %	429.89%	359.20%	304.60%	346.55%	238.51%	175.29%	100.00%	-
DPS	4.53	3.40	2.78	3.76	0.86	1.30	0.87	31.61%
YoY %	33.24%	22.30%	-26.06%	337.21%	-33.85%	49.43%	-	-
Horiz. %	520.69%	390.80%	319.54%	432.18%	98.85%	149.43%	100.00%	-
NAPS	0.4404	0.2147	0.3862	0.3564	0.3414	0.3131	0.297	6.77%
YoY %	105.12%	-44.41%	8.36%	4.39%	9.04%	5.42%	-	-
Horiz. %	148.28%	72.29%	130.03%	120.00%	114.95%	105.42%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	3.57	2.05	1.74	2.11	0.48	0.44	0.52	-
P/RPS	1.44	0.55	0.45	0.69	0.16	0.16	0.19	40.10%
YoY %	161.82%	22.22%	-34.78%	331.25%	0.00%	-15.79%	-	-
Horiz. %	757.89%	289.47%	236.84%	363.16%	84.21%	84.21%	100.00%	-
P/EPS	15.45	7.04	7.01	7.47	2.50	3.11	6.48	15.56%
YoY %	119.46%	0.43%	-6.16%	198.80%	-19.61%	-52.01%	-	-
Horiz. %	238.43%	108.64%	108.18%	115.28%	38.58%	47.99%	100.00%	-
EY	6.47	14.20	14.27	13.39	39.98	32.13	15.42	-13.46%
YoY %	-54.44%	-0.49%	6.57%	-66.51%	24.43%	108.37%	-	-
Horiz. %	41.96%	92.09%	92.54%	86.84%	259.27%	208.37%	100.00%	-
DY	3.92	7.73	7.47	8.29	8.33	13.64	7.69	-10.61%
YoY %	-49.29%	3.48%	-9.89%	-0.48%	-38.93%	77.37%	-	-
Horiz. %	50.98%	100.52%	97.14%	107.80%	108.32%	177.37%	100.00%	-
P/NAPS	2.63	2.05	0.96	1.26	0.30	0.30	0.38	38.00%
YoY %	28.29%	113.54%	-23.81%	320.00%	0.00%	-21.05%	-	-
Horiz. %	692.11%	539.47%	252.63%	331.58%	78.95%	78.95%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	22/08/13	26/07/12	28/07/11	28/07/10	28/07/09	28/08/08	23/08/07	-
Price	3.45	2.11	1.93	2.22	0.93	0.35	0.50	-
P/RPS	1.39	0.56	0.50	0.73	0.31	0.13	0.18	40.54%
YoY %	148.21%	12.00%	-31.51%	135.48%	138.46%	-27.78%	-	-
Horiz. %	772.22%	311.11%	277.78%	405.56%	172.22%	72.22%	100.00%	-
P/EPS	14.93	7.25	7.77	7.86	4.85	2.48	6.24	15.63%
YoY %	105.93%	-6.69%	-1.15%	62.06%	95.56%	-60.26%	-	-
Horiz. %	239.26%	116.19%	124.52%	125.96%	77.72%	39.74%	100.00%	-
EY	6.70	13.79	12.86	12.73	20.64	40.39	16.04	-13.52%
YoY %	-51.41%	7.23%	1.02%	-38.32%	-48.90%	151.81%	-	-
Horiz. %	41.77%	85.97%	80.17%	79.36%	128.68%	251.81%	100.00%	-
DY	4.06	7.51	6.74	7.88	4.30	17.14	8.00	-10.67%
YoY %	-45.94%	11.42%	-14.47%	83.26%	-74.91%	114.25%	-	-
Horiz. %	50.75%	93.88%	84.25%	98.50%	53.75%	214.25%	100.00%	-
P/NAPS	2.54	2.11	1.07	1.33	0.59	0.24	0.36	38.44%
YoY %	20.38%	97.20%	-19.55%	125.42%	145.83%	-33.33%	-	-
Horiz. %	705.56%	586.11%	297.22%	369.44%	163.89%	66.67%	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