[SCIPACK] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Cumulative Result
Revenue	68,759	284,229	208,526	140,861	67,670	267,749	192,287	-49.58%
YoY %	-75.81%	36.30%	48.04%	108.16%	-74.73%	39.24%	-	-
Horiz. %	35.76%	147.81%	108.45%	73.26%	35.19%	139.24%	100.00%	-
PBT	7,194	25,277	18,005	12,512	5,889	23,826	18,359	-46.42%
YoY %	-71.54%	40.39%	43.90%	112.46%	-75.28%	29.78%	-	-
Horiz. %	39.19%	137.68%	98.07%	68.15%	32.08%	129.78%	100.00%	-
Tax	-1,909	-4,521	-3,279	-2,506	-1,043	-5,118	-3,995	-38.85%
YoY %	57.77%	-37.88%	-30.85%	-140.27%	79.62%	-28.11%	-	-
Horiz. %	47.78%	113.17%	82.08%	62.73%	26.11%	128.11%	100.00%	-
NP	5,285	20,756	14,726	10,006	4,846	18,708	14,364	-48.62%
YoY %	-74.54%	40.95%	47.17%	106.48%	-74.10%	30.24%	-	-
Horiz. %	36.79%	144.50%	102.52%	69.66%	33.74%	130.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,103	20,075	14,164	9,621	4,646	18,186	14,031	-49.01%
YoY %	-74.58%	41.73%	47.22%	107.08%	-74.45%	29.61%	-	-
Horiz. %	36.37%	143.08%	100.95%	68.57%	33.11%	129.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.54%	17.89%	18.21%	20.03%	17.71%	21.48%	21.76%	-
YoY %	48.35%	-1.76%	-9.09%	13.10%	-17.55%	-1.29%	-	-
Horiz. %	121.97%	82.22%	83.69%	92.05%	81.39%	98.71%	100.00%	-
Total Cost	63,474	263,473	193,800	130,855	62,824	249,041	177,923	-49.66%
YoY %	-75.91%	35.95%	48.10%	108.29%	-74.77%	39.97%	-	-
Horiz. %	35.67%	148.08%	108.92%	73.55%	35.31%	139.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	142,496	93,698	137,288	135,623	132,635	131,673	127,286	7.80%
YoY %	52.08%	-31.75%	1.23%	2.25%	0.73%	3.45%	-	-
Horiz. %	111.95%	73.61%	107.86%	106.55%	104.20%	103.45%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	2,611	10,119	7,127	4,870	2,248	9,405	6,621	-46.19%
YoY %	-74.20%	41.98%	46.34%	116.64%	-76.10%	42.05%	-	-
Horiz. %	39.44%	152.83%	107.64%	73.55%	33.95%	142.05%	100.00%	-
Div Payout %	51.17%	50.41%	50.32%	50.62%	48.39%	51.72%	47.19%	-
YoY %	1.51%	0.18%	-0.59%	4.61%	-6.44%	9.60%	-	-
Horiz. %	108.43%	106.82%	106.63%	107.27%	102.54%	109.60%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	142,496	93,698	137,288	135,623	132,635	131,673	127,286	7.80%
YoY %	52.08%	-31.75%	1.23%	2.25%	0.73%	3.45%	-	-
Horiz. %	111.95%	73.61%	107.86%	106.55%	104.20%	103.45%	100.00%	-
NOSH	74,605	74,958	75,021	74,929	74,935	75,242	73,576	0.92%
YoY %	-0.47%	-0.08%	0.12%	-0.01%	-0.41%	2.26%	-	-
Horiz. %	101.40%	101.88%	101.96%	101.84%	101.85%	102.26%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	7.69%	7.30%	7.06%	7.10%	7.16%	6.99%	7.47%	-
YoY %	5.34%	3.40%	-0.56%	-0.84%	2.43%	-6.43%	-	-
Horiz. %	102.95%	97.72%	94.51%	95.05%	95.85%	93.57%	100.00%	-
ROE	3.58%	21.43%	10.32%	7.09%	3.50%	13.81%	11.02%	-
YoY %	-83.29%	107.66%	45.56%	102.57%	-74.66%	25.32%	-	-
Horiz. %	32.49%	194.46%	93.65%	64.34%	31.76%	125.32%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	92.16	379.18	277.96	187.99	90.30	355.85	261.34	-50.05%
YoY %	-75.69%	36.42%	47.86%	108.18%	-74.62%	36.16%	-	-
Horiz. %	35.26%	145.09%	106.36%	71.93%	34.55%	136.16%	100.00%	-
EPS	6.84	17.78	18.88	12.84	6.20	24.17	19.07	-49.48%
YoY %	-61.53%	-5.83%	47.04%	107.10%	-74.35%	26.74%	-	-
Horiz. %	35.87%	93.24%	99.00%	67.33%	32.51%	126.74%	100.00%	-
DPS	3.50	13.50	9.50	6.50	3.00	12.50	9.00	-46.69%
YoY %	-74.07%	42.11%	46.15%	116.67%	-76.00%	38.89%	-	-
Horiz. %	38.89%	150.00%	105.56%	72.22%	33.33%	138.89%	100.00%	-
NAPS	1.91	1.25	1.83	1.81	1.77	1.75	1.73	6.81%
YoY %	52.80%	-31.69%	1.10%	2.26%	1.14%	1.16%	-	-
Horiz. %	110.40%	72.25%	105.78%	104.62%	102.31%	101.16%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 74,924
RPS	19.58	80.94	59.38	40.11	19.27	76.24	54.76	-49.59%
YoY %	-75.81%	36.31%	48.04%	108.15%	-74.72%	39.23%	-	-
Horiz. %	35.76%	147.81%	108.44%	73.25%	35.19%	139.23%	100.00%	-
EPS	1.45	5.72	4.03	2.74	1.32	5.18	4.00	-49.12%
YoY %	-74.65%	41.94%	47.08%	107.58%	-74.52%	29.50%	-	-
Horiz. %	36.25%	143.00%	100.75%	68.50%	33.00%	129.50%	100.00%	-
DPS	0.74	2.88	2.03	1.39	0.64	2.68	1.89	-46.44%
YoY %	-74.31%	41.87%	46.04%	117.19%	-76.12%	41.80%	-	-
Horiz. %	39.15%	152.38%	107.41%	73.54%	33.86%	141.80%	100.00%	-
NAPS	0.4058	0.2668	0.3909	0.3862	0.3777	0.375	0.3625	7.80%
YoY %	52.10%	-31.75%	1.22%	2.25%	0.72%	3.45%	-	-
Horiz. %	111.94%	73.60%	107.83%	106.54%	104.19%	103.45%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	1.87	1.77	1.63	1.74	1.72	1.75	2.01	-
P/RPS	2.03	0.47	0.59	0.93	1.90	0.49	0.77	90.72%
YoY %	331.91%	-20.34%	-36.56%	-51.05%	287.76%	-36.36%	-	-
Horiz. %	263.64%	61.04%	76.62%	120.78%	246.75%	63.64%	100.00%	-
P/EPS	27.34	6.61	8.63	13.55	27.74	7.24	10.54	88.67%
YoY %	313.62%	-23.41%	-36.31%	-51.15%	283.15%	-31.31%	-	-
Horiz. %	259.39%	62.71%	81.88%	128.56%	263.19%	68.69%	100.00%	-
EY	3.66	15.13	11.58	7.38	3.60	13.81	9.49	-46.98%
YoY %	-75.81%	30.66%	56.91%	105.00%	-73.93%	45.52%	-	-
Horiz. %	38.57%	159.43%	122.02%	77.77%	37.93%	145.52%	100.00%	-
DY	1.87	7.63	5.83	3.74	1.74	7.14	4.48	-44.11%
YoY %	-75.49%	30.87%	55.88%	114.94%	-75.63%	59.37%	-	-
Horiz. %	41.74%	170.31%	130.13%	83.48%	38.84%	159.37%	100.00%	-
P/NAPS	0.98	1.42	0.89	0.96	0.97	1.00	1.16	-10.62%
YoY %	-30.99%	59.55%	-7.29%	-1.03%	-3.00%	-13.79%	-	-
Horiz. %	84.48%	122.41%	76.72%	82.76%	83.62%	86.21%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	26/04/12	17/02/12	21/10/11	28/07/11	05/05/11	17/02/11	11/11/10	-
Price	1.88	1.97	1.71	1.93	1.84	1.70	1.88	-
P/RPS	2.04	0.52	0.62	1.03	2.04	0.48	0.72	100.10%
YoY %	292.31%	-16.13%	-39.81%	-49.51%	325.00%	-33.33%	-	-
Horiz. %	283.33%	72.22%	86.11%	143.06%	283.33%	66.67%	100.00%	-
P/EPS	27.49	7.36	9.06	15.03	29.68	7.03	9.86	97.96%
YoY %	273.51%	-18.76%	-39.72%	-49.36%	322.19%	-28.70%	-	-
Horiz. %	278.80%	74.65%	91.89%	152.43%	301.01%	71.30%	100.00%	-
EY	3.64	13.59	11.04	6.65	3.37	14.22	10.14	-49.45%
YoY %	-73.22%	23.10%	66.02%	97.33%	-76.30%	40.24%	-	-
Horiz. %	35.90%	134.02%	108.88%	65.58%	33.23%	140.24%	100.00%	-
DY	1.86	6.85	5.56	3.37	1.63	7.35	4.79	-46.74%
YoY %	-72.85%	23.20%	64.99%	106.75%	-77.82%	53.44%	-	-
Horiz. %	38.83%	143.01%	116.08%	70.35%	34.03%	153.44%	100.00%	-
P/NAPS	0.98	1.58	0.93	1.07	1.04	0.97	1.09	-6.84%
YoY %	-37.97%	69.89%	-13.08%	2.88%	7.22%	-11.01%	-	-
Horiz. %	89.91%	144.95%	85.32%	98.17%	95.41%	88.99%	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