[SCIPACK] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Cumulative Result
Revenue	284,229	208,526	140,861	67,670	267,749	192,287	120,860	76.56%
YoY %	36.30%	48.04%	108.16%	-74.73%	39.24%	59.10%	-	-
Horiz. %	235.17%	172.54%	116.55%	55.99%	221.54%	159.10%	100.00%	-
PBT	25,277	18,005	12,512	5,889	23,826	18,359	12,062	63.53%
YoY %	40.39%	43.90%	112.46%	-75.28%	29.78%	52.21%	-	-
Horiz. %	209.56%	149.27%	103.73%	48.82%	197.53%	152.21%	100.00%	-
Tax	-4,521	-3,279	-2,506	-1,043	-5,118	-3,995	-2,628	43.43%
YoY %	-37.88%	-30.85%	-140.27%	79.62%	-28.11%	-52.02%	-	-
Horiz. %	172.03%	124.77%	95.36%	39.69%	194.75%	152.02%	100.00%	-
NP	20,756	14,726	10,006	4,846	18,708	14,364	9,434	68.91%
YoY %	40.95%	47.17%	106.48%	-74.10%	30.24%	52.26%	-	-
Horiz. %	220.01%	156.09%	106.06%	51.37%	198.30%	152.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,075	14,164	9,621	4,646	18,186	14,031	9,206	67.92%
YoY %	41.73%	47.22%	107.08%	-74.45%	29.61%	52.41%	-	-
Horiz. %	218.06%	153.86%	104.51%	50.47%	197.55%	152.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.89%	18.21%	20.03%	17.71%	21.48%	21.76%	21.79%	-
YoY %	-1.76%	-9.09%	13.10%	-17.55%	-1.29%	-0.14%	-	-
Horiz. %	82.10%	83.57%	91.92%	81.28%	98.58%	99.86%	100.00%	-
Total Cost	263,473	193,800	130,855	62,824	249,041	177,923	111,426	77.20%
YoY %	35.95%	48.10%	108.29%	-74.77%	39.97%	59.68%	-	-
Horiz. %	236.46%	173.93%	117.44%	56.38%	223.50%	159.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	93,698	137,288	135,623	132,635	131,673	127,286	125,195	-17.52%
YoY %	-31.75%	1.23%	2.25%	0.73%	3.45%	1.67%	-	-
Horiz. %	74.84%	109.66%	108.33%	105.94%	105.17%	101.67%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	10,119	7,127	4,870	2,248	9,405	6,621	4,498	71.43%
YoY %	41.98%	46.34%	116.64%	-76.10%	42.05%	47.20%	-	-
Horiz. %	224.97%	158.45%	108.27%	49.98%	209.09%	147.20%	100.00%	-
Div Payout %	50.41%	50.32%	50.62%	48.39%	51.72%	47.19%	48.86%	-
YoY %	0.18%	-0.59%	4.61%	-6.44%	9.60%	-3.42%	-	-
Horiz. %	103.17%	102.99%	103.60%	99.04%	105.85%	96.58%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	93,698	137,288	135,623	132,635	131,673	127,286	125,195	-17.52%
YoY %	-31.75%	1.23%	2.25%	0.73%	3.45%	1.67%	-	-
Horiz. %	74.84%	109.66%	108.33%	105.94%	105.17%	101.67%	100.00%	-
NOSH	74,958	75,021	74,929	74,935	75,242	73,576	74,967	-0.00%
YoY %	-0.08%	0.12%	-0.01%	-0.41%	2.26%	-1.86%	-	-
Horiz. %	99.99%	100.07%	99.95%	99.96%	100.37%	98.14%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	7.30%	7.06%	7.10%	7.16%	6.99%	7.47%	7.81%	-
YoY %	3.40%	-0.56%	-0.84%	2.43%	-6.43%	-4.35%	-	-
Horiz. %	93.47%	90.40%	90.91%	91.68%	89.50%	95.65%	100.00%	-
ROE	21.43%	10.32%	7.09%	3.50%	13.81%	11.02%	7.35%	-
YoY %	107.66%	45.56%	102.57%	-74.66%	25.32%	49.93%	-	-
Horiz. %	291.56%	140.41%	96.46%	47.62%	187.89%	149.93%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	379.18	277.96	187.99	90.30	355.85	261.34	161.22	76.57%
YoY %	36.42%	47.86%	108.18%	-74.62%	36.16%	62.10%	-	-
Horiz. %	235.19%	172.41%	116.60%	56.01%	220.72%	162.10%	100.00%	-
EPS	17.78	18.88	12.84	6.20	24.17	19.07	12.28	27.89%
YoY %	-5.83%	47.04%	107.10%	-74.35%	26.74%	55.29%	-	-
Horiz. %	144.79%	153.75%	104.56%	50.49%	196.82%	155.29%	100.00%	-
DPS	13.50	9.50	6.50	3.00	12.50	9.00	6.00	71.45%
YoY %	42.11%	46.15%	116.67%	-76.00%	38.89%	50.00%	-	-
Horiz. %	225.00%	158.33%	108.33%	50.00%	208.33%	150.00%	100.00%	-
NAPS	1.25	1.83	1.81	1.77	1.75	1.73	1.67	-17.51%
YoY %	-31.69%	1.10%	2.26%	1.14%	1.16%	3.59%	-	-
Horiz. %	74.85%	109.58%	108.38%	105.99%	104.79%	103.59%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 74,935
RPS	80.94	59.38	40.11	19.27	76.24	54.76	34.42	76.55%
YoY %	36.31%	48.04%	108.15%	-74.72%	39.23%	59.09%	-	-
Horiz. %	235.15%	172.52%	116.53%	55.98%	221.50%	159.09%	100.00%	-
EPS	5.72	4.03	2.74	1.32	5.18	4.00	2.62	68.05%
YoY %	41.94%	47.08%	107.58%	-74.52%	29.50%	52.67%	-	-
Horiz. %	218.32%	153.82%	104.58%	50.38%	197.71%	152.67%	100.00%	-
DPS	2.88	2.03	1.39	0.64	2.68	1.89	1.28	71.45%
YoY %	41.87%	46.04%	117.19%	-76.12%	41.80%	47.66%	-	-
Horiz. %	225.00%	158.59%	108.59%	50.00%	209.38%	147.66%	100.00%	-
NAPS	0.2668	0.3909	0.3862	0.3777	0.375	0.3625	0.3565	-17.52%
YoY %	-31.75%	1.22%	2.25%	0.72%	3.45%	1.68%	-	-
Horiz. %	74.84%	109.65%	108.33%	105.95%	105.19%	101.68%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	1.77	1.63	1.74	1.72	1.75	2.01	2.11	-
P/RPS	0.47	0.59	0.93	1.90	0.49	0.77	1.31	-49.41%
YoY %	-20.34%	-36.56%	-51.05%	287.76%	-36.36%	-41.22%	-	-
Horiz. %	35.88%	45.04%	70.99%	145.04%	37.40%	58.78%	100.00%	-
P/EPS	6.61	8.63	13.55	27.74	7.24	10.54	17.18	-47.00%
YoY %	-23.41%	-36.31%	-51.15%	283.15%	-31.31%	-38.65%	-	-
Horiz. %	38.47%	50.23%	78.87%	161.47%	42.14%	61.35%	100.00%	-
EY	15.13	11.58	7.38	3.60	13.81	9.49	5.82	88.73%
YoY %	30.66%	56.91%	105.00%	-73.93%	45.52%	63.06%	-	-
Horiz. %	259.97%	198.97%	126.80%	61.86%	237.29%	163.06%	100.00%	-
DY	7.63	5.83	3.74	1.74	7.14	4.48	2.84	92.91%
YoY %	30.87%	55.88%	114.94%	-75.63%	59.37%	57.75%	-	-
Horiz. %	268.66%	205.28%	131.69%	61.27%	251.41%	157.75%	100.00%	-
P/NAPS	1.42	0.89	0.96	0.97	1.00	1.16	1.26	8.27%
YoY %	59.55%	-7.29%	-1.03%	-3.00%	-13.79%	-7.94%	-	-
Horiz. %	112.70%	70.63%	76.19%	76.98%	79.37%	92.06%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	17/02/12	21/10/11	28/07/11	05/05/11	17/02/11	11/11/10	28/07/10	-
Price	1.97	1.71	1.93	1.84	1.70	1.88	2.22	-
P/RPS	0.52	0.62	1.03	2.04	0.48	0.72	1.38	-47.73%
YoY %	-16.13%	-39.81%	-49.51%	325.00%	-33.33%	-47.83%	-	-
Horiz. %	37.68%	44.93%	74.64%	147.83%	34.78%	52.17%	100.00%	-
P/EPS	7.36	9.06	15.03	29.68	7.03	9.86	18.08	-44.98%
YoY %	-18.76%	-39.72%	-49.36%	322.19%	-28.70%	-45.46%	-	-
Horiz. %	40.71%	50.11%	83.13%	164.16%	38.88%	54.54%	100.00%	-
EY	13.59	11.04	6.65	3.37	14.22	10.14	5.53	81.81%
YoY %	23.10%	66.02%	97.33%	-76.30%	40.24%	83.36%	-	-
Horiz. %	245.75%	199.64%	120.25%	60.94%	257.14%	183.36%	100.00%	-
DY	6.85	5.56	3.37	1.63	7.35	4.79	2.70	85.70%
YoY %	23.20%	64.99%	106.75%	-77.82%	53.44%	77.41%	-	-
Horiz. %	253.70%	205.93%	124.81%	60.37%	272.22%	177.41%	100.00%	-
P/NAPS	1.58	0.93	1.07	1.04	0.97	1.09	1.33	12.13%
YoY %	69.89%	-13.08%	2.88%	7.22%	-11.01%	-18.05%	-	-
Horiz. %	118.80%	69.92%	80.45%	78.20%	72.93%	81.95%	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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

764

MPI

MALAYSIAN PACIFIC INDUSTRIES

704

PTRANS

PERAK TRANSIT BERHAD

696

HLIND

HONG LEONG INDUSTRIES BHD

691

YTLPOWR

YTL POWER INTERNATIONAL BHD

585

MYEG

MY E.G. SERVICES BHD

558

GENTING

GENTING BHD

545

NOTION

NOTION VTEC BHD

506

SAPNRG

SAPURA ENERGY BERHAD

490

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

INIX-OR

0.02

0.00

141,839,900

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

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

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