[SCIPACK] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	267,749	256,382	241,720	238,748	221,788	222,944	226,782	11.67%
YoY %	4.43%	6.07%	1.24%	7.65%	-0.52%	-1.69%	-	-
Horiz. %	118.06%	113.05%	106.59%	105.28%	97.80%	98.31%	100.00%	-
PBT	23,826	24,478	24,124	25,412	27,141	27,017	26,146	-5.99%
YoY %	-2.66%	1.47%	-5.07%	-6.37%	0.46%	3.33%	-	-
Horiz. %	91.13%	93.62%	92.27%	97.19%	103.81%	103.33%	100.00%	-
Tax	-5,118	-5,326	-5,256	-4,676	-3,957	-4,258	-4,042	16.99%
YoY %	3.91%	-1.33%	-12.40%	-18.17%	7.07%	-5.34%	-	-
Horiz. %	126.62%	131.77%	130.03%	115.69%	97.90%	105.34%	100.00%	-
NP	18,708	19,152	18,868	20,736	23,184	22,758	22,104	-10.49%
YoY %	-2.32%	1.51%	-9.01%	-10.56%	1.87%	2.96%	-	-
Horiz. %	84.64%	86.64%	85.36%	93.81%	104.89%	102.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,186	18,708	18,412	20,068	22,763	22,277	21,590	-10.78%
YoY %	-2.79%	1.61%	-8.25%	-11.84%	2.18%	3.18%	-	-
Horiz. %	84.23%	86.65%	85.28%	92.95%	105.43%	103.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.48%	21.76%	21.79%	18.40%	14.58%	15.76%	15.46%	-
YoY %	-1.29%	-0.14%	18.42%	26.20%	-7.49%	1.94%	-	-
Horiz. %	138.94%	140.75%	140.94%	119.02%	94.31%	101.94%	100.00%	-
Total Cost	249,041	237,230	222,852	218,012	198,604	200,185	204,678	13.93%
YoY %	4.98%	6.45%	2.22%	9.77%	-0.79%	-2.20%	-	-
Horiz. %	121.67%	115.90%	108.88%	106.51%	97.03%	97.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	131,673	127,286	125,195	121,669	124,988	122,975	119,944	6.39%
YoY %	3.45%	1.67%	2.90%	-2.66%	1.64%	2.53%	-	-
Horiz. %	109.78%	106.12%	104.38%	101.44%	104.21%	102.53%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	9,405	8,829	8,996	10,514	11,741	9,109	6,073	33.74%
YoY %	6.52%	-1.86%	-14.44%	-10.45%	28.89%	49.99%	-	-
Horiz. %	154.87%	145.38%	148.13%	173.13%	193.33%	149.99%	100.00%	-
Div Payout %	51.72%	47.19%	48.86%	52.40%	51.58%	40.89%	28.13%	-
YoY %	9.60%	-3.42%	-6.76%	1.59%	26.14%	45.36%	-	-
Horiz. %	183.86%	167.76%	173.69%	186.28%	183.36%	145.36%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	131,673	127,286	125,195	121,669	124,988	122,975	119,944	6.39%
YoY %	3.45%	1.67%	2.90%	-2.66%	1.64%	2.53%	-	-
Horiz. %	109.78%	106.12%	104.38%	101.44%	104.21%	102.53%	100.00%	-
NOSH	75,242	73,576	74,967	75,104	75,750	75,910	75,914	-0.58%
YoY %	2.26%	-1.86%	-0.18%	-0.85%	-0.21%	-0.01%	-	-
Horiz. %	99.11%	96.92%	98.75%	98.93%	99.78%	99.99%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	6.99%	7.47%	7.81%	8.69%	10.45%	10.21%	9.75%	-
YoY %	-6.43%	-4.35%	-10.13%	-16.84%	2.35%	4.72%	-	-
Horiz. %	71.69%	76.62%	80.10%	89.13%	107.18%	104.72%	100.00%	-
ROE	13.81%	14.70%	14.71%	16.49%	18.21%	18.12%	18.00%	-
YoY %	-6.05%	-0.07%	-10.79%	-9.45%	0.50%	0.67%	-	-
Horiz. %	76.72%	81.67%	81.72%	91.61%	101.17%	100.67%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	355.85	348.46	322.43	317.89	292.79	293.69	298.73	12.33%
YoY %	2.12%	8.07%	1.43%	8.57%	-0.31%	-1.69%	-	-
Horiz. %	119.12%	116.65%	107.93%	106.41%	98.01%	98.31%	100.00%	-
EPS	24.17	25.43	24.56	26.72	30.05	29.35	28.44	-10.25%
YoY %	-4.95%	3.54%	-8.08%	-11.08%	2.39%	3.20%	-	-
Horiz. %	84.99%	89.42%	86.36%	93.95%	105.66%	103.20%	100.00%	-
DPS	12.50	12.00	12.00	14.00	15.50	12.00	8.00	34.54%
YoY %	4.17%	0.00%	-14.29%	-9.68%	29.17%	50.00%	-	-
Horiz. %	156.25%	150.00%	150.00%	175.00%	193.75%	150.00%	100.00%	-
NAPS	1.75	1.73	1.67	1.62	1.65	1.62	1.58	7.03%
YoY %	1.16%	3.59%	3.09%	-1.82%	1.85%	2.53%	-	-
Horiz. %	110.76%	109.49%	105.70%	102.53%	104.43%	102.53%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 75,104
RPS	76.24	73.01	68.83	67.99	63.16	63.49	64.58	11.66%
YoY %	4.42%	6.07%	1.24%	7.65%	-0.52%	-1.69%	-	-
Horiz. %	118.06%	113.05%	106.58%	105.28%	97.80%	98.31%	100.00%	-
EPS	5.18	5.33	5.24	5.71	6.48	6.34	6.15	-10.78%
YoY %	-2.81%	1.72%	-8.23%	-11.88%	2.21%	3.09%	-	-
Horiz. %	84.23%	86.67%	85.20%	92.85%	105.37%	103.09%	100.00%	-
DPS	2.68	2.51	2.56	2.99	3.34	2.59	1.73	33.77%
YoY %	6.77%	-1.95%	-14.38%	-10.48%	28.96%	49.71%	-	-
Horiz. %	154.91%	145.09%	147.98%	172.83%	193.06%	149.71%	100.00%	-
NAPS	0.375	0.3625	0.3565	0.3465	0.3559	0.3502	0.3416	6.39%
YoY %	3.45%	1.68%	2.89%	-2.64%	1.63%	2.52%	-	-
Horiz. %	109.78%	106.12%	104.36%	101.43%	104.19%	102.52%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	1.75	2.01	2.11	2.41	1.53	1.11	0.48	-
P/RPS	0.49	0.58	0.65	0.76	0.52	0.38	0.16	110.45%
YoY %	-15.52%	-10.77%	-14.47%	46.15%	36.84%	137.50%	-	-
Horiz. %	306.25%	362.50%	406.25%	475.00%	325.00%	237.50%	100.00%	-
P/EPS	7.24	7.91	8.59	9.02	5.09	3.78	1.69	163.07%
YoY %	-8.47%	-7.92%	-4.77%	77.21%	34.66%	123.67%	-	-
Horiz. %	428.40%	468.05%	508.28%	533.73%	301.18%	223.67%	100.00%	-
EY	13.81	12.65	11.64	11.09	19.64	26.44	59.25	-62.02%
YoY %	9.17%	8.68%	4.96%	-43.53%	-25.72%	-55.38%	-	-
Horiz. %	23.31%	21.35%	19.65%	18.72%	33.15%	44.62%	100.00%	-
DY	7.14	5.97	5.69	5.81	10.13	10.81	16.67	-43.09%
YoY %	19.60%	4.92%	-2.07%	-42.65%	-6.29%	-35.15%	-	-
Horiz. %	42.83%	35.81%	34.13%	34.85%	60.77%	64.85%	100.00%	-
P/NAPS	1.00	1.16	1.26	1.49	0.93	0.69	0.30	122.65%
YoY %	-13.79%	-7.94%	-15.44%	60.22%	34.78%	130.00%	-	-
Horiz. %	333.33%	386.67%	420.00%	496.67%	310.00%	230.00%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	17/02/11	11/11/10	28/07/10	03/05/10	10/02/10	17/11/09	28/07/09	-
Price	1.70	1.88	2.22	2.14	1.99	1.48	0.93	-
P/RPS	0.48	0.54	0.69	0.67	0.68	0.50	0.31	33.73%
YoY %	-11.11%	-21.74%	2.99%	-1.47%	36.00%	61.29%	-	-
Horiz. %	154.84%	174.19%	222.58%	216.13%	219.35%	161.29%	100.00%	-
P/EPS	7.03	7.39	9.04	8.01	6.62	5.04	3.27	66.34%
YoY %	-4.87%	-18.25%	12.86%	21.00%	31.35%	54.13%	-	-
Horiz. %	214.98%	225.99%	276.45%	244.95%	202.45%	154.13%	100.00%	-
EY	14.22	13.52	11.06	12.49	15.10	19.83	30.58	-39.89%
YoY %	5.18%	22.24%	-11.45%	-17.28%	-23.85%	-35.15%	-	-
Horiz. %	46.50%	44.21%	36.17%	40.84%	49.38%	64.85%	100.00%	-
DY	7.35	6.38	5.41	6.54	7.79	8.11	8.60	-9.91%
YoY %	15.20%	17.93%	-17.28%	-16.05%	-3.95%	-5.70%	-	-
Horiz. %	85.47%	74.19%	62.91%	76.05%	90.58%	94.30%	100.00%	-
P/NAPS	0.97	1.09	1.33	1.32	1.21	0.91	0.59	39.17%
YoY %	-11.01%	-18.05%	0.76%	9.09%	32.97%	54.24%	-	-
Horiz. %	164.41%	184.75%	225.42%	223.73%	205.08%	154.24%	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 - 5 July 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

996

HLIND

HONG LEONG INDUSTRIES BHD

959

GENTING

GENTING BHD

406

JCY

JCY INTERNATIONAL BERHAD

387

YTLPOWR

YTL POWER INTERNATIONAL BHD

370

ARMADA

BUMI ARMADA BERHAD

364

SALCON

SALCON BHD

320

TSH

TSH RESOURCES BHD

270

MAYBANK

MALAYAN BANKING BHD

268

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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