[SCIPACK] QoQ Cumulative 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
Cumulative Result
Revenue	208,526	140,861	67,670	267,749	192,287	120,860	59,687	130.06%
YoY %	48.04%	108.16%	-74.73%	39.24%	59.10%	102.49%	-	-
Horiz. %	349.37%	236.00%	113.37%	448.59%	322.16%	202.49%	100.00%	-
PBT	18,005	12,512	5,889	23,826	18,359	12,062	6,353	100.14%
YoY %	43.90%	112.46%	-75.28%	29.78%	52.21%	89.86%	-	-
Horiz. %	283.41%	196.95%	92.70%	375.04%	288.98%	189.86%	100.00%	-
Tax	-3,279	-2,506	-1,043	-5,118	-3,995	-2,628	-1,169	98.76%
YoY %	-30.85%	-140.27%	79.62%	-28.11%	-52.02%	-124.81%	-	-
Horiz. %	280.50%	214.37%	89.22%	437.81%	341.75%	224.81%	100.00%	-
NP	14,726	10,006	4,846	18,708	14,364	9,434	5,184	100.44%
YoY %	47.17%	106.48%	-74.10%	30.24%	52.26%	81.98%	-	-
Horiz. %	284.07%	193.02%	93.48%	360.88%	277.08%	181.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,164	9,621	4,646	18,186	14,031	9,206	5,017	99.62%
YoY %	47.22%	107.08%	-74.45%	29.61%	52.41%	83.50%	-	-
Horiz. %	282.32%	191.77%	92.61%	362.49%	279.67%	183.50%	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	193,800	130,855	62,824	249,041	177,923	111,426	54,503	132.78%
YoY %	48.10%	108.29%	-74.77%	39.97%	59.68%	104.44%	-	-
Horiz. %	355.58%	240.09%	115.27%	456.93%	326.45%	204.44%	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	7,127	4,870	2,248	9,405	6,621	4,498	2,628	94.35%
YoY %	46.34%	116.64%	-76.10%	42.05%	47.20%	71.16%	-	-
Horiz. %	271.19%	185.31%	85.54%	357.88%	251.94%	171.16%	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	10.32%	7.09%	3.50%	13.81%	11.02%	7.35%	4.12%	-
YoY %	45.56%	102.57%	-74.66%	25.32%	49.93%	78.40%	-	-
Horiz. %	250.49%	172.09%	84.95%	335.19%	267.48%	178.40%	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	277.96	187.99	90.30	355.85	261.34	161.22	79.47	130.24%
YoY %	47.86%	108.18%	-74.62%	36.16%	62.10%	102.87%	-	-
Horiz. %	349.77%	236.55%	113.63%	447.78%	328.85%	202.87%	100.00%	-
EPS	18.88	12.84	6.20	24.17	19.07	12.28	6.68	99.77%
YoY %	47.04%	107.10%	-74.35%	26.74%	55.29%	83.83%	-	-
Horiz. %	282.63%	192.22%	92.81%	361.83%	285.48%	183.83%	100.00%	-
DPS	9.50	6.50	3.00	12.50	9.00	6.00	3.50	94.46%
YoY %	46.15%	116.67%	-76.00%	38.89%	50.00%	71.43%	-	-
Horiz. %	271.43%	185.71%	85.71%	357.14%	257.14%	171.43%	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	59.38	40.11	19.27	76.24	54.76	34.42	17.00	130.03%
YoY %	48.04%	108.15%	-74.72%	39.23%	59.09%	102.47%	-	-
Horiz. %	349.29%	235.94%	113.35%	448.47%	322.12%	202.47%	100.00%	-
EPS	4.03	2.74	1.32	5.18	4.00	2.62	1.43	99.39%
YoY %	47.08%	107.58%	-74.52%	29.50%	52.67%	83.22%	-	-
Horiz. %	281.82%	191.61%	92.31%	362.24%	279.72%	183.22%	100.00%	-
DPS	2.03	1.39	0.64	2.68	1.89	1.28	0.75	94.10%
YoY %	46.04%	117.19%	-76.12%	41.80%	47.66%	70.67%	-	-
Horiz. %	270.67%	185.33%	85.33%	357.33%	252.00%	170.67%	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	0.59	0.93	1.90	0.49	0.77	1.31	3.03	-66.37%
YoY %	-36.56%	-51.05%	287.76%	-36.36%	-41.22%	-56.77%	-	-
Horiz. %	19.47%	30.69%	62.71%	16.17%	25.41%	43.23%	100.00%	-
P/EPS	8.63	13.55	27.74	7.24	10.54	17.18	36.08	-61.43%
YoY %	-36.31%	-51.15%	283.15%	-31.31%	-38.65%	-52.38%	-	-
Horiz. %	23.92%	37.56%	76.88%	20.07%	29.21%	47.62%	100.00%	-
EY	11.58	7.38	3.60	13.81	9.49	5.82	2.77	159.28%
YoY %	56.91%	105.00%	-73.93%	45.52%	63.06%	110.11%	-	-
Horiz. %	418.05%	266.43%	129.96%	498.56%	342.60%	210.11%	100.00%	-
DY	5.83	3.74	1.74	7.14	4.48	2.84	1.45	152.63%
YoY %	55.88%	114.94%	-75.63%	59.37%	57.75%	95.86%	-	-
Horiz. %	402.07%	257.93%	120.00%	492.41%	308.97%	195.86%	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	0.62	1.03	2.04	0.48	0.72	1.38	2.69	-62.37%
YoY %	-39.81%	-49.51%	325.00%	-33.33%	-47.83%	-48.70%	-	-
Horiz. %	23.05%	38.29%	75.84%	17.84%	26.77%	51.30%	100.00%	-
P/EPS	9.06	15.03	29.68	7.03	9.86	18.08	32.04	-56.88%
YoY %	-39.72%	-49.36%	322.19%	-28.70%	-45.46%	-43.57%	-	-
Horiz. %	28.28%	46.91%	92.63%	21.94%	30.77%	56.43%	100.00%	-
EY	11.04	6.65	3.37	14.22	10.14	5.53	3.12	132.02%
YoY %	66.02%	97.33%	-76.30%	40.24%	83.36%	77.24%	-	-
Horiz. %	353.85%	213.14%	108.01%	455.77%	325.00%	177.24%	100.00%	-
DY	5.56	3.37	1.63	7.35	4.79	2.70	1.64	125.50%
YoY %	64.99%	106.75%	-77.82%	53.44%	77.41%	64.63%	-	-
Horiz. %	339.02%	205.49%	99.39%	448.17%	292.07%	164.63%	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 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

Latest Videos