[SCIPACK] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Annualized Quarter Result
Revenue	278,034	281,722	270,680	267,749	256,382	241,720	238,748	10.67%
YoY %	-1.31%	4.08%	1.09%	4.43%	6.07%	1.24%	-	-
Horiz. %	116.46%	118.00%	113.37%	112.15%	107.39%	101.24%	100.00%	-
PBT	24,006	25,024	23,556	23,826	24,478	24,124	25,412	-3.72%
YoY %	-4.07%	6.23%	-1.13%	-2.66%	1.47%	-5.07%	-	-
Horiz. %	94.47%	98.47%	92.70%	93.76%	96.32%	94.93%	100.00%	-
Tax	-4,372	-5,012	-4,172	-5,118	-5,326	-5,256	-4,676	-4.37%
YoY %	12.77%	-20.13%	18.48%	3.91%	-1.33%	-12.40%	-	-
Horiz. %	93.50%	107.19%	89.22%	109.45%	113.90%	112.40%	100.00%	-
NP	19,634	20,012	19,384	18,708	19,152	18,868	20,736	-3.57%
YoY %	-1.89%	3.24%	3.61%	-2.32%	1.51%	-9.01%	-	-
Horiz. %	94.69%	96.51%	93.48%	90.22%	92.36%	90.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,885	19,242	18,584	18,186	18,708	18,412	20,068	-3.96%
YoY %	-1.86%	3.54%	2.19%	-2.79%	1.61%	-8.25%	-	-
Horiz. %	94.11%	95.88%	92.61%	90.62%	93.22%	91.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.21%	20.03%	17.71%	21.48%	21.76%	21.79%	18.40%	-
YoY %	-9.09%	13.10%	-17.55%	-1.29%	-0.14%	18.42%	-	-
Horiz. %	98.97%	108.86%	96.25%	116.74%	118.26%	118.42%	100.00%	-
Total Cost	258,400	261,710	251,296	249,041	237,230	222,852	218,012	11.98%
YoY %	-1.26%	4.14%	0.91%	4.98%	6.45%	2.22%	-	-
Horiz. %	118.53%	120.04%	115.27%	114.23%	108.82%	102.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	137,288	135,623	132,635	131,673	127,286	125,195	121,669	8.37%
YoY %	1.23%	2.25%	0.73%	3.45%	1.67%	2.90%	-	-
Horiz. %	112.84%	111.47%	109.01%	108.22%	104.62%	102.90%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	9,502	9,740	8,992	9,405	8,829	8,996	10,514	-6.51%
YoY %	-2.44%	8.32%	-4.39%	6.52%	-1.86%	-14.44%	-	-
Horiz. %	90.37%	92.64%	85.52%	89.45%	83.97%	85.56%	100.00%	-
Div Payout %	50.32%	50.62%	48.39%	51.72%	47.19%	48.86%	52.40%	-
YoY %	-0.59%	4.61%	-6.44%	9.60%	-3.42%	-6.76%	-	-
Horiz. %	96.03%	96.60%	92.35%	98.70%	90.06%	93.24%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	137,288	135,623	132,635	131,673	127,286	125,195	121,669	8.37%
YoY %	1.23%	2.25%	0.73%	3.45%	1.67%	2.90%	-	-
Horiz. %	112.84%	111.47%	109.01%	108.22%	104.62%	102.90%	100.00%	-
NOSH	75,021	74,929	74,935	75,242	73,576	74,967	75,104	-0.07%
YoY %	0.12%	-0.01%	-0.41%	2.26%	-1.86%	-0.18%	-	-
Horiz. %	99.89%	99.77%	99.77%	100.18%	97.97%	99.82%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	7.06%	7.10%	7.16%	6.99%	7.47%	7.81%	8.69%	-
YoY %	-0.56%	-0.84%	2.43%	-6.43%	-4.35%	-10.13%	-	-
Horiz. %	81.24%	81.70%	82.39%	80.44%	85.96%	89.87%	100.00%	-
ROE	13.76%	14.19%	14.01%	13.81%	14.70%	14.71%	16.49%	-
YoY %	-3.03%	1.28%	1.45%	-6.05%	-0.07%	-10.79%	-	-
Horiz. %	83.44%	86.05%	84.96%	83.75%	89.14%	89.21%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	370.61	375.98	361.22	355.85	348.46	322.43	317.89	10.76%
YoY %	-1.43%	4.09%	1.51%	2.12%	8.07%	1.43%	-	-
Horiz. %	116.58%	118.27%	113.63%	111.94%	109.62%	101.43%	100.00%	-
EPS	25.17	25.68	24.80	24.17	25.43	24.56	26.72	-3.90%
YoY %	-1.99%	3.55%	2.61%	-4.95%	3.54%	-8.08%	-	-
Horiz. %	94.20%	96.11%	92.81%	90.46%	95.17%	91.92%	100.00%	-
DPS	12.67	13.00	12.00	12.50	12.00	12.00	14.00	-6.43%
YoY %	-2.54%	8.33%	-4.00%	4.17%	0.00%	-14.29%	-	-
Horiz. %	90.50%	92.86%	85.71%	89.29%	85.71%	85.71%	100.00%	-
NAPS	1.83	1.81	1.77	1.75	1.73	1.67	1.62	8.45%
YoY %	1.10%	2.26%	1.14%	1.16%	3.59%	3.09%	-	-
Horiz. %	112.96%	111.73%	109.26%	108.02%	106.79%	103.09%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 75,545
RPS	79.17	80.22	77.08	76.24	73.01	68.83	67.99	10.67%
YoY %	-1.31%	4.07%	1.10%	4.42%	6.07%	1.24%	-	-
Horiz. %	116.44%	117.99%	113.37%	112.13%	107.38%	101.24%	100.00%	-
EPS	5.38	5.48	5.29	5.18	5.33	5.24	5.71	-3.88%
YoY %	-1.82%	3.59%	2.12%	-2.81%	1.72%	-8.23%	-	-
Horiz. %	94.22%	95.97%	92.64%	90.72%	93.35%	91.77%	100.00%	-
DPS	2.71	2.77	2.56	2.68	2.51	2.56	2.99	-6.33%
YoY %	-2.17%	8.20%	-4.48%	6.77%	-1.95%	-14.38%	-	-
Horiz. %	90.64%	92.64%	85.62%	89.63%	83.95%	85.62%	100.00%	-
NAPS	0.3909	0.3862	0.3777	0.375	0.3625	0.3565	0.3465	8.36%
YoY %	1.22%	2.25%	0.72%	3.45%	1.68%	2.89%	-	-
Horiz. %	112.81%	111.46%	109.00%	108.23%	104.62%	102.89%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	1.63	1.74	1.72	1.75	2.01	2.11	2.41	-
P/RPS	0.44	0.46	0.48	0.49	0.58	0.65	0.76	-30.51%
YoY %	-4.35%	-4.17%	-2.04%	-15.52%	-10.77%	-14.47%	-	-
Horiz. %	57.89%	60.53%	63.16%	64.47%	76.32%	85.53%	100.00%	-
P/EPS	6.48	6.78	6.94	7.24	7.91	8.59	9.02	-19.77%
YoY %	-4.42%	-2.31%	-4.14%	-8.47%	-7.92%	-4.77%	-	-
Horiz. %	71.84%	75.17%	76.94%	80.27%	87.69%	95.23%	100.00%	-
EY	15.44	14.76	14.42	13.81	12.65	11.64	11.09	24.65%
YoY %	4.61%	2.36%	4.42%	9.17%	8.68%	4.96%	-	-
Horiz. %	139.22%	133.09%	130.03%	124.53%	114.07%	104.96%	100.00%	-
DY	7.77	7.47	6.98	7.14	5.97	5.69	5.81	21.36%
YoY %	4.02%	7.02%	-2.24%	19.60%	4.92%	-2.07%	-	-
Horiz. %	133.73%	128.57%	120.14%	122.89%	102.75%	97.93%	100.00%	-
P/NAPS	0.89	0.96	0.97	1.00	1.16	1.26	1.49	-29.05%
YoY %	-7.29%	-1.03%	-3.00%	-13.79%	-7.94%	-15.44%	-	-
Horiz. %	59.73%	64.43%	65.10%	67.11%	77.85%	84.56%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	21/10/11	28/07/11	05/05/11	17/02/11	11/11/10	28/07/10	03/05/10	-
Price	1.71	1.93	1.84	1.70	1.88	2.22	2.14	-
P/RPS	0.46	0.51	0.51	0.48	0.54	0.69	0.67	-22.15%
YoY %	-9.80%	0.00%	6.25%	-11.11%	-21.74%	2.99%	-	-
Horiz. %	68.66%	76.12%	76.12%	71.64%	80.60%	102.99%	100.00%	-
P/EPS	6.79	7.52	7.42	7.03	7.39	9.04	8.01	-10.42%
YoY %	-9.71%	1.35%	5.55%	-4.87%	-18.25%	12.86%	-	-
Horiz. %	84.77%	93.88%	92.63%	87.77%	92.26%	112.86%	100.00%	-
EY	14.72	13.31	13.48	14.22	13.52	11.06	12.49	11.56%
YoY %	10.59%	-1.26%	-5.20%	5.18%	22.24%	-11.45%	-	-
Horiz. %	117.85%	106.57%	107.93%	113.85%	108.25%	88.55%	100.00%	-
DY	7.41	6.74	6.52	7.35	6.38	5.41	6.54	8.67%
YoY %	9.94%	3.37%	-11.29%	15.20%	17.93%	-17.28%	-	-
Horiz. %	113.30%	103.06%	99.69%	112.39%	97.55%	82.72%	100.00%	-
P/NAPS	0.93	1.07	1.04	0.97	1.09	1.33	1.32	-20.80%
YoY %	-13.08%	2.88%	7.22%	-11.01%	-18.05%	0.76%	-	-
Horiz. %	70.45%	81.06%	78.79%	73.48%	82.58%	100.76%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

997

HLIND

HONG LEONG INDUSTRIES BHD

929

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

451

YTLPOWR

YTL POWER INTERNATIONAL BHD

420

JCY

JCY INTERNATIONAL BERHAD

398

GENTING

GENTING BHD

384

UCHITEC

UCHI TECHNOLOGIES BHD

335

GENM

GENTING MALAYSIA BERHAD

306

MAYBANK

MALAYAN BANKING BHD

279

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More