[SCIPACK] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Cumulative Result
Revenue	278,752	204,992	139,335	68,759	284,229	208,526	140,861	57.29%
YoY %	35.98%	47.12%	102.64%	-75.81%	36.30%	48.04%	-	-
Horiz. %	197.89%	145.53%	98.92%	48.81%	201.78%	148.04%	100.00%	-
PBT	33,921	25,240	15,987	7,194	25,277	18,005	12,512	93.84%
YoY %	34.39%	57.88%	122.23%	-71.54%	40.39%	43.90%	-	-
Horiz. %	271.11%	201.73%	127.77%	57.50%	202.02%	143.90%	100.00%	-
Tax	-8,901	-6,476	-4,163	-1,909	-4,521	-3,279	-2,506	131.90%
YoY %	-37.45%	-55.56%	-118.07%	57.77%	-37.88%	-30.85%	-	-
Horiz. %	355.19%	258.42%	166.12%	76.18%	180.41%	130.85%	100.00%	-
NP	25,020	18,764	11,824	5,285	20,756	14,726	10,006	83.71%
YoY %	33.34%	58.69%	123.73%	-74.54%	40.95%	47.17%	-	-
Horiz. %	250.05%	187.53%	118.17%	52.82%	207.44%	147.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,641	18,393	11,490	5,103	20,075	14,164	9,621	86.66%
YoY %	33.97%	60.08%	125.16%	-74.58%	41.73%	47.22%	-	-
Horiz. %	256.12%	191.18%	119.43%	53.04%	208.66%	147.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.24%	25.66%	26.04%	26.54%	17.89%	18.21%	20.03%	-
YoY %	2.26%	-1.46%	-1.88%	48.35%	-1.76%	-9.09%	-	-
Horiz. %	131.00%	128.11%	130.00%	132.50%	89.32%	90.91%	100.00%	-
Total Cost	253,732	186,228	127,511	63,474	263,473	193,800	130,855	55.18%
YoY %	36.25%	46.05%	100.89%	-75.91%	35.95%	48.10%	-	-
Horiz. %	193.90%	142.32%	97.44%	48.51%	201.35%	148.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	150,747	149,499	147,000	142,496	93,698	137,288	135,623	7.26%
YoY %	0.83%	1.70%	3.16%	52.08%	-31.75%	1.23%	-	-
Horiz. %	111.15%	110.23%	108.39%	105.07%	69.09%	101.23%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Dividend
Div	18,701	14,723	7,125	2,611	10,119	7,127	4,870	144.22%
YoY %	27.02%	106.64%	172.88%	-74.20%	41.98%	46.34%	-	-
Horiz. %	384.00%	302.32%	146.30%	53.61%	207.78%	146.34%	100.00%	-
Div Payout %	75.90%	80.05%	62.01%	51.17%	50.41%	50.32%	50.62%	-
YoY %	-5.18%	29.09%	21.18%	1.51%	0.18%	-0.59%	-	-
Horiz. %	149.94%	158.14%	122.50%	101.09%	99.59%	99.41%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Equity
Net Worth	150,747	149,499	147,000	142,496	93,698	137,288	135,623	7.26%
YoY %	0.83%	1.70%	3.16%	52.08%	-31.75%	1.23%	-	-
Horiz. %	111.15%	110.23%	108.39%	105.07%	69.09%	101.23%	100.00%	-
NOSH	113,344	113,257	75,000	74,605	74,958	75,021	74,929	31.60%
YoY %	0.08%	51.01%	0.53%	-0.47%	-0.08%	0.12%	-	-
Horiz. %	151.27%	151.15%	100.09%	99.57%	100.04%	100.12%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Ratio Analysis
NP Margin	8.98%	9.15%	8.49%	7.69%	7.30%	7.06%	7.10%	-
YoY %	-1.86%	7.77%	10.40%	5.34%	3.40%	-0.56%	-	-
Horiz. %	126.48%	128.87%	119.58%	108.31%	102.82%	99.44%	100.00%	-
ROE	16.35%	12.30%	7.82%	3.58%	21.43%	10.32%	7.09%	-
YoY %	32.93%	57.29%	118.44%	-83.29%	107.66%	45.56%	-	-
Horiz. %	230.61%	173.48%	110.30%	50.49%	302.26%	145.56%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Per Share
RPS	245.93	181.00	185.78	92.16	379.18	277.96	187.99	19.51%
YoY %	35.87%	-2.57%	101.58%	-75.69%	36.42%	47.86%	-	-
Horiz. %	130.82%	96.28%	98.82%	49.02%	201.70%	147.86%	100.00%	-
EPS	21.74	16.24	15.32	6.84	17.78	18.88	12.84	41.83%
YoY %	33.87%	6.01%	123.98%	-61.53%	-5.83%	47.04%	-	-
Horiz. %	169.31%	126.48%	119.31%	53.27%	138.47%	147.04%	100.00%	-
DPS	16.50	13.00	9.50	3.50	13.50	9.50	6.50	85.56%
YoY %	26.92%	36.84%	171.43%	-74.07%	42.11%	46.15%	-	-
Horiz. %	253.85%	200.00%	146.15%	53.85%	207.69%	146.15%	100.00%	-
NAPS	1.33	1.32	1.96	1.91	1.25	1.83	1.81	-18.49%
YoY %	0.76%	-32.65%	2.62%	52.80%	-31.69%	1.10%	-	-
Horiz. %	73.48%	72.93%	108.29%	105.52%	69.06%	101.10%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 74,605
RPS	79.89	58.75	39.93	19.71	81.46	59.76	40.37	57.29%
YoY %	35.98%	47.13%	102.59%	-75.80%	36.31%	48.03%	-	-
Horiz. %	197.89%	145.53%	98.91%	48.82%	201.78%	148.03%	100.00%	-
EPS	7.06	5.27	3.29	1.46	5.75	4.06	2.76	86.50%
YoY %	33.97%	60.18%	125.34%	-74.61%	41.63%	47.10%	-	-
Horiz. %	255.80%	190.94%	119.20%	52.90%	208.33%	147.10%	100.00%	-
DPS	5.36	4.22	2.04	0.75	2.90	2.04	1.40	143.73%
YoY %	27.01%	106.86%	172.00%	-74.14%	42.16%	45.71%	-	-
Horiz. %	382.86%	301.43%	145.71%	53.57%	207.14%	145.71%	100.00%	-
NAPS	0.432	0.4285	0.4213	0.4084	0.2685	0.3935	0.3887	7.26%
YoY %	0.82%	1.71%	3.16%	52.10%	-31.77%	1.23%	-	-
Horiz. %	111.14%	110.24%	108.39%	105.07%	69.08%	101.23%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	-
Price	2.55	2.42	2.05	1.87	1.77	1.63	1.74	-
P/RPS	1.04	1.34	1.10	2.03	0.47	0.59	0.93	7.70%
YoY %	-22.39%	21.82%	-45.81%	331.91%	-20.34%	-36.56%	-	-
Horiz. %	111.83%	144.09%	118.28%	218.28%	50.54%	63.44%	100.00%	-
P/EPS	11.73	14.90	13.38	27.34	6.61	8.63	13.55	-9.12%
YoY %	-21.28%	11.36%	-51.06%	313.62%	-23.41%	-36.31%	-	-
Horiz. %	86.57%	109.96%	98.75%	201.77%	48.78%	63.69%	100.00%	-
EY	8.53	6.71	7.47	3.66	15.13	11.58	7.38	10.08%
YoY %	27.12%	-10.17%	104.10%	-75.81%	30.66%	56.91%	-	-
Horiz. %	115.58%	90.92%	101.22%	49.59%	205.01%	156.91%	100.00%	-
DY	6.47	5.37	4.63	1.87	7.63	5.83	3.74	43.86%
YoY %	20.48%	15.98%	147.59%	-75.49%	30.87%	55.88%	-	-
Horiz. %	172.99%	143.58%	123.80%	50.00%	204.01%	155.88%	100.00%	-
P/NAPS	1.92	1.83	1.05	0.98	1.42	0.89	0.96	58.40%
YoY %	4.92%	74.29%	7.14%	-30.99%	59.55%	-7.29%	-	-
Horiz. %	200.00%	190.63%	109.38%	102.08%	147.92%	92.71%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	21/02/13	25/10/12	26/07/12	26/04/12	17/02/12	21/10/11	28/07/11	-
Price	2.52	2.62	2.11	1.88	1.97	1.71	1.93	-
P/RPS	1.02	1.45	1.14	2.04	0.52	0.62	1.03	-0.64%
YoY %	-29.66%	27.19%	-44.12%	292.31%	-16.13%	-39.81%	-	-
Horiz. %	99.03%	140.78%	110.68%	198.06%	50.49%	60.19%	100.00%	-
P/EPS	11.59	16.13	13.77	27.49	7.36	9.06	15.03	-15.84%
YoY %	-28.15%	17.14%	-49.91%	273.51%	-18.76%	-39.72%	-	-
Horiz. %	77.11%	107.32%	91.62%	182.90%	48.97%	60.28%	100.00%	-
EY	8.63	6.20	7.26	3.64	13.59	11.04	6.65	18.88%
YoY %	39.19%	-14.60%	99.45%	-73.22%	23.10%	66.02%	-	-
Horiz. %	129.77%	93.23%	109.17%	54.74%	204.36%	166.02%	100.00%	-
DY	6.55	4.96	4.50	1.86	6.85	5.56	3.37	55.42%
YoY %	32.06%	10.22%	141.94%	-72.85%	23.20%	64.99%	-	-
Horiz. %	194.36%	147.18%	133.53%	55.19%	203.26%	164.99%	100.00%	-
P/NAPS	1.89	1.98	1.08	0.98	1.58	0.93	1.07	45.87%
YoY %	-4.55%	83.33%	10.20%	-37.97%	69.89%	-13.08%	-	-
Horiz. %	176.64%	185.05%	100.93%	91.59%	147.66%	86.92%	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