[SCIPACK] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Cumulative Result
Revenue	177,368	90,393	310,300	230,139	142,846	73,386	278,752	-26.08%
YoY %	96.22%	-70.87%	34.83%	61.11%	94.65%	-73.67%	-	-
Horiz. %	63.63%	32.43%	111.32%	82.56%	51.24%	26.33%	100.00%	-
PBT	17,242	8,890	36,374	27,655	17,573	9,502	33,921	-36.38%
YoY %	93.95%	-75.56%	31.53%	57.37%	84.94%	-71.99%	-	-
Horiz. %	50.83%	26.21%	107.23%	81.53%	51.81%	28.01%	100.00%	-
Tax	-4,422	-2,286	-8,912	-7,128	-4,446	-2,390	-8,901	-37.35%
YoY %	-93.44%	74.35%	-25.03%	-60.32%	-86.03%	73.15%	-	-
Horiz. %	49.68%	25.68%	100.12%	80.08%	49.95%	26.85%	100.00%	-
NP	12,820	6,604	27,462	20,527	13,127	7,112	25,020	-36.04%
YoY %	94.12%	-75.95%	33.78%	56.37%	84.58%	-71.57%	-	-
Horiz. %	51.24%	26.39%	109.76%	82.04%	52.47%	28.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,820	6,604	27,462	20,527	13,127	7,112	24,641	-35.38%
YoY %	94.12%	-75.95%	33.78%	56.37%	84.58%	-71.14%	-	-
Horiz. %	52.03%	26.80%	111.45%	83.30%	53.27%	28.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.65%	25.71%	24.50%	25.77%	25.30%	25.15%	26.24%	-
YoY %	-0.23%	4.94%	-4.93%	1.86%	0.60%	-4.15%	-	-
Horiz. %	97.75%	97.98%	93.37%	98.21%	96.42%	95.85%	100.00%	-
Total Cost	164,548	83,789	282,838	209,612	129,719	66,274	253,732	-25.13%
YoY %	96.38%	-70.38%	34.93%	61.59%	95.73%	-73.88%	-	-
Horiz. %	64.85%	33.02%	111.47%	82.61%	51.12%	26.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	166,227	163,961	161,283	158,948	154,435	154,263	150,747	6.75%
YoY %	1.38%	1.66%	1.47%	2.92%	0.11%	2.33%	-	-
Horiz. %	110.27%	108.77%	106.99%	105.44%	102.45%	102.33%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	7,969	3,985	17,036	12,488	7,948	4,537	18,701	-43.46%
YoY %	99.97%	-76.61%	36.42%	57.12%	75.18%	-75.74%	-	-
Horiz. %	42.61%	21.31%	91.10%	66.78%	42.50%	24.26%	100.00%	-
Div Payout %	62.17%	60.34%	62.04%	60.84%	60.55%	63.80%	75.90%	-
YoY %	3.03%	-2.74%	1.97%	0.48%	-5.09%	-15.94%	-	-
Horiz. %	81.91%	79.50%	81.74%	80.16%	79.78%	84.06%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	166,227	163,961	161,283	158,948	154,435	154,263	150,747	6.75%
YoY %	1.38%	1.66%	1.47%	2.92%	0.11%	2.33%	-	-
Horiz. %	110.27%	108.77%	106.99%	105.44%	102.45%	102.33%	100.00%	-
NOSH	113,854	113,862	113,579	113,534	113,555	113,429	113,344	0.30%
YoY %	-0.01%	0.25%	0.04%	-0.02%	0.11%	0.07%	-	-
Horiz. %	100.45%	100.46%	100.21%	100.17%	100.19%	100.07%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	7.23%	7.31%	8.85%	8.92%	9.19%	9.69%	8.98%	-
YoY %	-1.09%	-17.40%	-0.78%	-2.94%	-5.16%	7.91%	-	-
Horiz. %	80.51%	81.40%	98.55%	99.33%	102.34%	107.91%	100.00%	-
ROE	7.71%	4.03%	17.03%	12.91%	8.50%	4.61%	16.35%	-
YoY %	91.32%	-76.34%	31.91%	51.88%	84.38%	-71.80%	-	-
Horiz. %	47.16%	24.65%	104.16%	78.96%	51.99%	28.20%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	155.79	79.39	273.20	202.70	125.79	64.70	245.93	-26.30%
YoY %	96.23%	-70.94%	34.78%	61.14%	94.42%	-73.69%	-	-
Horiz. %	63.35%	32.28%	111.09%	82.42%	51.15%	26.31%	100.00%	-
EPS	11.26	5.80	24.18	18.08	11.56	6.27	21.74	-35.58%
YoY %	94.14%	-76.01%	33.74%	56.40%	84.37%	-71.16%	-	-
Horiz. %	51.79%	26.68%	111.22%	83.16%	53.17%	28.84%	100.00%	-
DPS	7.00	3.50	15.00	11.00	7.00	4.00	16.50	-43.62%
YoY %	100.00%	-76.67%	36.36%	57.14%	75.00%	-75.76%	-	-
Horiz. %	42.42%	21.21%	90.91%	66.67%	42.42%	24.24%	100.00%	-
NAPS	1.46	1.44	1.42	1.40	1.36	1.36	1.33	6.43%
YoY %	1.39%	1.41%	1.43%	2.94%	0.00%	2.26%	-	-
Horiz. %	109.77%	108.27%	106.77%	105.26%	102.26%	102.26%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 113,496
RPS	50.51	25.74	88.36	65.53	40.68	20.90	79.38	-26.08%
YoY %	96.23%	-70.87%	34.84%	61.09%	94.64%	-73.67%	-	-
Horiz. %	63.63%	32.43%	111.31%	82.55%	51.25%	26.33%	100.00%	-
EPS	3.65	1.88	7.82	5.85	3.74	2.03	7.02	-35.41%
YoY %	94.15%	-75.96%	33.68%	56.42%	84.24%	-71.08%	-	-
Horiz. %	51.99%	26.78%	111.40%	83.33%	53.28%	28.92%	100.00%	-
DPS	2.27	1.13	4.85	3.56	2.26	1.29	5.33	-43.48%
YoY %	100.88%	-76.70%	36.24%	57.52%	75.19%	-75.80%	-	-
Horiz. %	42.59%	21.20%	90.99%	66.79%	42.40%	24.20%	100.00%	-
NAPS	0.4734	0.4669	0.4593	0.4526	0.4398	0.4393	0.4293	6.75%
YoY %	1.39%	1.65%	1.48%	2.91%	0.11%	2.33%	-	-
Horiz. %	110.27%	108.76%	106.99%	105.43%	102.45%	102.33%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	4.40	4.63	4.15	3.54	3.57	2.81	2.55	-
P/RPS	2.82	5.83	1.52	1.75	2.84	4.34	1.04	94.80%
YoY %	-51.63%	283.55%	-13.14%	-38.38%	-34.56%	317.31%	-	-
Horiz. %	271.15%	560.58%	146.15%	168.27%	273.08%	417.31%	100.00%	-
P/EPS	39.08	79.83	17.16	19.58	30.88	44.82	11.73	123.56%
YoY %	-51.05%	365.21%	-12.36%	-36.59%	-31.10%	282.10%	-	-
Horiz. %	333.16%	680.56%	146.29%	166.92%	263.26%	382.10%	100.00%	-
EY	2.56	1.25	5.83	5.11	3.24	2.23	8.53	-55.27%
YoY %	104.80%	-78.56%	14.09%	57.72%	45.29%	-73.86%	-	-
Horiz. %	30.01%	14.65%	68.35%	59.91%	37.98%	26.14%	100.00%	-
DY	1.59	0.76	3.61	3.11	1.96	1.42	6.47	-60.86%
YoY %	109.21%	-78.95%	16.08%	58.67%	38.03%	-78.05%	-	-
Horiz. %	24.57%	11.75%	55.80%	48.07%	30.29%	21.95%	100.00%	-
P/NAPS	3.01	3.22	2.92	2.53	2.63	2.07	1.92	35.06%
YoY %	-6.52%	10.27%	15.42%	-3.80%	27.05%	7.81%	-	-
Horiz. %	156.77%	167.71%	152.08%	131.77%	136.98%	107.81%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	23/07/14	12/05/14	11/03/14	06/11/13	22/08/13	25/04/13	21/02/13	-
Price	4.40	4.50	4.30	3.65	3.45	3.10	2.52	-
P/RPS	2.82	5.67	1.57	1.80	2.74	4.79	1.02	97.35%
YoY %	-50.26%	261.15%	-12.78%	-34.31%	-42.80%	369.61%	-	-
Horiz. %	276.47%	555.88%	153.92%	176.47%	268.63%	469.61%	100.00%	-
P/EPS	39.08	77.59	17.78	20.19	29.84	49.44	11.59	125.36%
YoY %	-49.63%	336.39%	-11.94%	-32.34%	-39.64%	326.57%	-	-
Horiz. %	337.19%	669.46%	153.41%	174.20%	257.46%	426.57%	100.00%	-
EY	2.56	1.29	5.62	4.95	3.35	2.02	8.63	-55.62%
YoY %	98.45%	-77.05%	13.54%	47.76%	65.84%	-76.59%	-	-
Horiz. %	29.66%	14.95%	65.12%	57.36%	38.82%	23.41%	100.00%	-
DY	1.59	0.78	3.49	3.01	2.03	1.29	6.55	-61.18%
YoY %	103.85%	-77.65%	15.95%	48.28%	57.36%	-80.31%	-	-
Horiz. %	24.27%	11.91%	53.28%	45.95%	30.99%	19.69%	100.00%	-
P/NAPS	3.01	3.12	3.03	2.61	2.54	2.28	1.89	36.49%
YoY %	-3.53%	2.97%	16.09%	2.76%	11.40%	20.63%	-	-
Horiz. %	159.26%	165.08%	160.32%	138.10%	134.39%	120.63%	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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

994

HLIND

HONG LEONG INDUSTRIES BHD

927

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

449

YTLPOWR

YTL POWER INTERNATIONAL BHD

403

JCY

JCY INTERNATIONAL BERHAD

390

GENTING

GENTING BHD

372

UCHITEC

UCHI TECHNOLOGIES BHD

330

GENM

GENTING MALAYSIA BERHAD

305

MAYBANK

MALAYAN BANKING BHD

275

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