[SCIPACK] YoY TTM Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
TTM Result
Revenue	246,867	223,878	207,488	209,867	202,488	201,387	140,681	9.82%
YoY %	10.27%	7.90%	-1.13%	3.64%	0.55%	43.15%	-	-
Horiz. %	175.48%	159.14%	147.49%	149.18%	143.93%	143.15%	100.00%	-
PBT	25,237	22,407	10,214	8,071	7,829	884	7,565	22.22%
YoY %	12.63%	119.38%	26.55%	3.09%	785.63%	-88.31%	-	-
Horiz. %	333.60%	296.19%	135.02%	106.69%	103.49%	11.69%	100.00%	-
Tax	-4,758	-3,168	-451	-872	-987	-1,927	-1,606	19.83%
YoY %	-50.19%	-602.44%	48.28%	11.65%	48.78%	-19.99%	-	-
Horiz. %	296.26%	197.26%	28.08%	54.30%	61.46%	119.99%	100.00%	-
NP	20,479	19,239	9,763	7,199	6,842	-1,043	5,959	22.83%
YoY %	6.45%	97.06%	35.62%	5.22%	755.99%	-117.50%	-	-
Horiz. %	343.67%	322.86%	163.84%	120.81%	114.82%	-17.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,086	18,978	9,480	6,862	6,582	-1,149	5,959	22.43%
YoY %	5.84%	100.19%	38.15%	4.25%	672.85%	-119.28%	-	-
Horiz. %	337.07%	318.48%	159.09%	115.15%	110.45%	-19.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.85%	14.14%	4.42%	10.80%	12.61%	217.99%	21.23%	-
YoY %	33.31%	219.91%	-59.07%	-14.35%	-94.22%	926.80%	-	-
Horiz. %	88.79%	66.60%	20.82%	50.87%	59.40%	1,026.80%	100.00%	-
Total Cost	226,388	204,639	197,725	202,668	195,646	202,430	134,722	9.03%
YoY %	10.63%	3.50%	-2.44%	3.59%	-3.35%	50.26%	-	-
Horiz. %	168.04%	151.90%	146.77%	150.43%	145.22%	150.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	130,425	122,966	111,363	107,019	75,990	97,742	100,133	4.50%
YoY %	6.07%	10.42%	4.06%	40.83%	-22.25%	-2.39%	-	-
Horiz. %	130.25%	122.80%	111.22%	106.88%	75.89%	97.61%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	11,659	6,830	4,550	3,042	1,519	-	3,414	22.70%
YoY %	70.70%	50.11%	49.57%	100.26%	0.00%	-	-	-
Horiz. %	341.51%	200.06%	133.27%	89.10%	44.49%	-	100.00%	-
Div Payout %	58.05%	35.99%	48.00%	44.33%	23.08%	-	57.31%	-
YoY %	61.29%	-25.02%	8.28%	92.07%	0.00%	-	-	-
Horiz. %	101.29%	62.80%	83.76%	77.35%	40.27%	-	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	130,425	122,966	111,363	107,019	75,990	97,742	100,133	4.50%
YoY %	6.07%	10.42%	4.06%	40.83%	-22.25%	-2.39%	-	-
Horiz. %	130.25%	122.80%	111.22%	106.88%	75.89%	97.61%	100.00%	-
NOSH	75,390	75,905	75,757	75,900	75,990	75,769	75,858	-0.10%
YoY %	-0.68%	0.20%	-0.19%	-0.12%	0.29%	-0.12%	-	-
Horiz. %	99.38%	100.06%	99.87%	100.06%	100.17%	99.88%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	8.30%	8.59%	4.71%	3.43%	3.38%	-0.52%	4.24%	-
YoY %	-3.38%	82.38%	37.32%	1.48%	750.00%	-112.26%	-	-
Horiz. %	195.75%	202.59%	111.08%	80.90%	79.72%	-12.26%	100.00%	-
ROE	15.40%	15.43%	8.51%	6.41%	8.66%	-1.18%	5.95%	-
YoY %	-0.19%	81.32%	32.76%	-25.98%	833.90%	-119.83%	-	-
Horiz. %	258.82%	259.33%	143.03%	107.73%	145.55%	-19.83%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	327.45	294.94	273.88	276.50	266.46	265.79	185.45	9.93%
YoY %	11.02%	7.69%	-0.95%	3.77%	0.25%	43.32%	-	-
Horiz. %	176.57%	159.04%	147.68%	149.10%	143.68%	143.32%	100.00%	-
EPS	26.64	25.00	12.51	9.04	8.66	-1.52	7.86	22.54%
YoY %	6.56%	99.84%	38.38%	4.39%	669.74%	-119.34%	-	-
Horiz. %	338.93%	318.07%	159.16%	115.01%	110.18%	-19.34%	100.00%	-
DPS	15.50	9.00	6.00	4.00	2.00	0.00	4.50	22.87%
YoY %	72.22%	50.00%	50.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	344.44%	200.00%	133.33%	88.89%	44.44%	0.00%	100.00%	-
NAPS	1.73	1.62	1.47	1.41	1.00	1.29	1.32	4.60%
YoY %	6.79%	10.20%	4.26%	41.00%	-22.48%	-2.27%	-	-
Horiz. %	131.06%	122.73%	111.36%	106.82%	75.76%	97.73%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 75,900
RPS	70.75	64.16	59.47	60.15	58.03	57.72	40.32	9.82%
YoY %	10.27%	7.89%	-1.13%	3.65%	0.54%	43.15%	-	-
Horiz. %	175.47%	159.13%	147.50%	149.18%	143.92%	143.15%	100.00%	-
EPS	5.76	5.44	2.72	1.97	1.89	-0.33	1.71	22.42%
YoY %	5.88%	100.00%	38.07%	4.23%	672.73%	-119.30%	-	-
Horiz. %	336.84%	318.13%	159.06%	115.20%	110.53%	-19.30%	100.00%	-
DPS	3.34	1.96	1.30	0.87	0.44	0.00	0.98	22.66%
YoY %	70.41%	50.77%	49.43%	97.73%	0.00%	0.00%	-	-
Horiz. %	340.82%	200.00%	132.65%	88.78%	44.90%	0.00%	100.00%	-
NAPS	0.3738	0.3524	0.3192	0.3067	0.2178	0.2801	0.287	4.50%
YoY %	6.07%	10.40%	4.08%	40.82%	-22.24%	-2.40%	-	-
Horiz. %	130.24%	122.79%	111.22%	106.86%	75.89%	97.60%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	2.01	1.11	0.40	0.51	0.30	0.32	0.67	-
P/RPS	0.61	0.38	0.15	0.18	0.11	0.12	0.36	9.18%
YoY %	60.53%	153.33%	-16.67%	63.64%	-8.33%	-66.67%	-	-
Horiz. %	169.44%	105.56%	41.67%	50.00%	30.56%	33.33%	100.00%	-
P/EPS	7.54	4.44	3.20	5.64	3.46	-21.10	8.53	-2.03%
YoY %	69.82%	38.75%	-43.26%	63.01%	116.40%	-347.36%	-	-
Horiz. %	88.39%	52.05%	37.51%	66.12%	40.56%	-247.36%	100.00%	-
EY	13.26	22.52	31.28	17.73	28.87	-4.74	11.72	2.07%
YoY %	-41.12%	-28.01%	76.42%	-38.59%	709.07%	-140.44%	-	-
Horiz. %	113.14%	192.15%	266.89%	151.28%	246.33%	-40.44%	100.00%	-
DY	7.71	8.11	15.00	7.84	6.67	0.00	6.72	2.31%
YoY %	-4.93%	-45.93%	91.33%	17.54%	0.00%	0.00%	-	-
Horiz. %	114.73%	120.68%	223.21%	116.67%	99.26%	0.00%	100.00%	-
P/NAPS	1.16	0.69	0.27	0.36	0.30	0.25	0.51	14.67%
YoY %	68.12%	155.56%	-25.00%	20.00%	20.00%	-50.98%	-	-
Horiz. %	227.45%	135.29%	52.94%	70.59%	58.82%	49.02%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	11/11/10	17/11/09	19/11/08	29/11/07	23/11/06	24/11/05	26/11/04	-
Price	1.88	1.48	0.34	0.45	0.35	0.29	0.63	-
P/RPS	0.57	0.50	0.12	0.16	0.13	0.11	0.34	8.98%
YoY %	14.00%	316.67%	-25.00%	23.08%	18.18%	-67.65%	-	-
Horiz. %	167.65%	147.06%	35.29%	47.06%	38.24%	32.35%	100.00%	-
P/EPS	7.06	5.92	2.72	4.98	4.04	-19.12	8.02	-2.10%
YoY %	19.26%	117.65%	-45.38%	23.27%	121.13%	-338.40%	-	-
Horiz. %	88.03%	73.82%	33.92%	62.09%	50.37%	-238.40%	100.00%	-
EY	14.17	16.89	36.80	20.09	24.75	-5.23	12.47	2.15%
YoY %	-16.10%	-54.10%	83.18%	-18.83%	573.23%	-141.94%	-	-
Horiz. %	113.63%	135.45%	295.11%	161.11%	198.48%	-41.94%	100.00%	-
DY	8.24	6.08	17.65	8.89	5.71	0.00	7.14	2.41%
YoY %	35.53%	-65.55%	98.54%	55.69%	0.00%	0.00%	-	-
Horiz. %	115.41%	85.15%	247.20%	124.51%	79.97%	0.00%	100.00%	-
P/NAPS	1.09	0.91	0.23	0.32	0.35	0.22	0.48	14.64%
YoY %	19.78%	295.65%	-28.12%	-8.57%	59.09%	-54.17%	-	-
Horiz. %	227.08%	189.58%	47.92%	66.67%	72.92%	45.83%	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