[SCIPACK] QoQ Cumulative 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
Cumulative Result
Revenue	267,749	192,287	120,860	59,687	221,788	167,208	113,391	77.04%
YoY %	39.24%	59.10%	102.49%	-73.09%	32.64%	47.46%	-	-
Horiz. %	236.13%	169.58%	106.59%	52.64%	195.60%	147.46%	100.00%	-
PBT	23,826	18,359	12,062	6,353	27,141	20,263	13,073	49.04%
YoY %	29.78%	52.21%	89.86%	-76.59%	33.94%	55.00%	-	-
Horiz. %	182.25%	140.43%	92.27%	48.60%	207.61%	155.00%	100.00%	-
Tax	-5,118	-3,995	-2,628	-1,169	-3,957	-3,194	-2,021	85.47%
YoY %	-28.11%	-52.02%	-124.81%	70.46%	-23.89%	-58.04%	-	-
Horiz. %	253.24%	197.67%	130.03%	57.84%	195.79%	158.04%	100.00%	-
NP	18,708	14,364	9,434	5,184	23,184	17,069	11,052	41.89%
YoY %	30.24%	52.26%	81.98%	-77.64%	35.83%	54.44%	-	-
Horiz. %	169.27%	129.97%	85.36%	46.91%	209.77%	154.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,186	14,031	9,206	5,017	22,763	16,708	10,795	41.44%
YoY %	29.61%	52.41%	83.50%	-77.96%	36.24%	54.78%	-	-
Horiz. %	168.47%	129.98%	85.28%	46.48%	210.87%	154.78%	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	177,923	111,426	54,503	198,604	150,139	102,339	80.62%
YoY %	39.97%	59.68%	104.44%	-72.56%	32.28%	46.71%	-	-
Horiz. %	243.35%	173.86%	108.88%	53.26%	194.06%	146.71%	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	6,621	4,498	2,628	11,741	6,831	3,036	112.06%
YoY %	42.05%	47.20%	71.16%	-77.62%	71.88%	125.00%	-	-
Horiz. %	309.78%	218.08%	148.16%	86.56%	386.73%	225.00%	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%	11.02%	7.35%	4.12%	18.21%	13.59%	9.00%	-
YoY %	25.32%	49.93%	78.40%	-77.38%	34.00%	51.00%	-	-
Horiz. %	153.44%	122.44%	81.67%	45.78%	202.33%	151.00%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	355.85	261.34	161.22	79.47	292.79	220.27	149.37	78.09%
YoY %	36.16%	62.10%	102.87%	-72.86%	32.92%	47.47%	-	-
Horiz. %	238.23%	174.96%	107.93%	53.20%	196.02%	147.47%	100.00%	-
EPS	24.17	19.07	12.28	6.68	30.05	22.01	14.22	42.28%
YoY %	26.74%	55.29%	83.83%	-77.77%	36.53%	54.78%	-	-
Horiz. %	169.97%	134.11%	86.36%	46.98%	211.32%	154.78%	100.00%	-
DPS	12.50	9.00	6.00	3.50	15.50	9.00	4.00	113.30%
YoY %	38.89%	50.00%	71.43%	-77.42%	72.22%	125.00%	-	-
Horiz. %	312.50%	225.00%	150.00%	87.50%	387.50%	225.00%	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	76.74	55.11	34.64	17.11	63.56	47.92	32.50	77.04%
YoY %	39.25%	59.09%	102.45%	-73.08%	32.64%	47.45%	-	-
Horiz. %	236.12%	169.57%	106.58%	52.65%	195.57%	147.45%	100.00%	-
EPS	5.21	4.02	2.64	1.44	6.52	4.79	3.09	41.52%
YoY %	29.60%	52.27%	83.33%	-77.91%	36.12%	55.02%	-	-
Horiz. %	168.61%	130.10%	85.44%	46.60%	211.00%	155.02%	100.00%	-
DPS	2.70	1.90	1.29	0.75	3.37	1.96	0.87	112.32%
YoY %	42.11%	47.29%	72.00%	-77.74%	71.94%	125.29%	-	-
Horiz. %	310.34%	218.39%	148.28%	86.21%	387.36%	225.29%	100.00%	-
NAPS	0.3774	0.3648	0.3588	0.3487	0.3582	0.3525	0.3438	6.39%
YoY %	3.45%	1.67%	2.90%	-2.65%	1.62%	2.53%	-	-
Horiz. %	109.77%	106.11%	104.36%	101.43%	104.19%	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
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	0.77	1.31	3.03	0.52	0.50	0.32	32.74%
YoY %	-36.36%	-41.22%	-56.77%	482.69%	4.00%	56.25%	-	-
Horiz. %	153.12%	240.62%	409.38%	946.88%	162.50%	156.25%	100.00%	-
P/EPS	7.24	10.54	17.18	36.08	5.09	5.04	3.38	65.93%
YoY %	-31.31%	-38.65%	-52.38%	608.84%	0.99%	49.11%	-	-
Horiz. %	214.20%	311.83%	508.28%	1,067.46%	150.59%	149.11%	100.00%	-
EY	13.81	9.49	5.82	2.77	19.64	19.83	29.63	-39.80%
YoY %	45.52%	63.06%	110.11%	-85.90%	-0.96%	-33.07%	-	-
Horiz. %	46.61%	32.03%	19.64%	9.35%	66.28%	66.93%	100.00%	-
DY	7.14	4.48	2.84	1.45	10.13	8.11	8.33	-9.74%
YoY %	59.37%	57.75%	95.86%	-85.69%	24.91%	-2.64%	-	-
Horiz. %	85.71%	53.78%	34.09%	17.41%	121.61%	97.36%	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	0.72	1.38	2.69	0.68	0.67	0.62	-15.64%
YoY %	-33.33%	-47.83%	-48.70%	295.59%	1.49%	8.06%	-	-
Horiz. %	77.42%	116.13%	222.58%	433.87%	109.68%	108.06%	100.00%	-
P/EPS	7.03	9.86	18.08	32.04	6.62	6.72	6.54	4.92%
YoY %	-28.70%	-45.46%	-43.57%	383.99%	-1.49%	2.75%	-	-
Horiz. %	107.49%	150.76%	276.45%	489.91%	101.22%	102.75%	100.00%	-
EY	14.22	10.14	5.53	3.12	15.10	14.87	15.29	-4.70%
YoY %	40.24%	83.36%	77.24%	-79.34%	1.55%	-2.75%	-	-
Horiz. %	93.00%	66.32%	36.17%	20.41%	98.76%	97.25%	100.00%	-
DY	7.35	4.79	2.70	1.64	7.79	6.08	4.30	42.81%
YoY %	53.44%	77.41%	64.63%	-78.95%	28.12%	41.40%	-	-
Horiz. %	170.93%	111.40%	62.79%	38.14%	181.16%	141.40%	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 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 p.a

Latest Videos