[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	81.46	59.76	40.37	19.39	76.74	55.11	34.64	76.56%
YoY %	36.31%	48.03%	108.20%	-74.73%	39.25%	59.09%	-	-
Horiz. %	235.16%	172.52%	116.54%	55.98%	221.54%	159.09%	100.00%	-
EPS	5.75	4.06	2.76	1.33	5.21	4.02	2.64	67.78%
YoY %	41.63%	47.10%	107.52%	-74.47%	29.60%	52.27%	-	-
Horiz. %	217.80%	153.79%	104.55%	50.38%	197.35%	152.27%	100.00%	-
DPS	2.90	2.04	1.40	0.64	2.70	1.90	1.29	71.35%
YoY %	42.16%	45.71%	118.75%	-76.30%	42.11%	47.29%	-	-
Horiz. %	224.81%	158.14%	108.53%	49.61%	209.30%	147.29%	100.00%	-
NAPS	0.2685	0.3935	0.3887	0.3801	0.3774	0.3648	0.3588	-17.53%
YoY %	-31.77%	1.23%	2.26%	0.72%	3.45%	1.67%	-	-
Horiz. %	74.83%	109.67%	108.33%	105.94%	105.18%	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
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 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