[SCIPACK] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Cumulative Result
Revenue	310,300	230,139	142,846	73,386	278,752	204,992	139,335	70.28%
YoY %	34.83%	61.11%	94.65%	-73.67%	35.98%	47.12%	-	-
Horiz. %	222.70%	165.17%	102.52%	52.67%	200.06%	147.12%	100.00%	-
PBT	36,374	27,655	17,573	9,502	33,921	25,240	15,987	72.72%
YoY %	31.53%	57.37%	84.94%	-71.99%	34.39%	57.88%	-	-
Horiz. %	227.52%	172.98%	109.92%	59.44%	212.18%	157.88%	100.00%	-
Tax	-8,912	-7,128	-4,446	-2,390	-8,901	-6,476	-4,163	65.87%
YoY %	-25.03%	-60.32%	-86.03%	73.15%	-37.45%	-55.56%	-	-
Horiz. %	214.08%	171.22%	106.80%	57.41%	213.81%	155.56%	100.00%	-
NP	27,462	20,527	13,127	7,112	25,020	18,764	11,824	75.11%
YoY %	33.78%	56.37%	84.58%	-71.57%	33.34%	58.69%	-	-
Horiz. %	232.26%	173.60%	111.02%	60.15%	211.60%	158.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,462	20,527	13,127	7,112	24,641	18,393	11,490	78.47%
YoY %	33.78%	56.37%	84.58%	-71.14%	33.97%	60.08%	-	-
Horiz. %	239.01%	178.65%	114.25%	61.90%	214.46%	160.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.50%	25.77%	25.30%	25.15%	26.24%	25.66%	26.04%	-
YoY %	-4.93%	1.86%	0.60%	-4.15%	2.26%	-1.46%	-	-
Horiz. %	94.09%	98.96%	97.16%	96.58%	100.77%	98.54%	100.00%	-
Total Cost	282,838	209,612	129,719	66,274	253,732	186,228	127,511	69.83%
YoY %	34.93%	61.59%	95.73%	-73.88%	36.25%	46.05%	-	-
Horiz. %	221.81%	164.39%	101.73%	51.98%	198.99%	146.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	161,283	158,948	154,435	154,263	150,747	149,499	147,000	6.35%
YoY %	1.47%	2.92%	0.11%	2.33%	0.83%	1.70%	-	-
Horiz. %	109.72%	108.13%	105.06%	104.94%	102.55%	101.70%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	17,036	12,488	7,948	4,537	18,701	14,723	7,125	78.52%
YoY %	36.42%	57.12%	75.18%	-75.74%	27.02%	106.64%	-	-
Horiz. %	239.10%	175.27%	111.55%	63.68%	262.47%	206.64%	100.00%	-
Div Payout %	62.04%	60.84%	60.55%	63.80%	75.90%	80.05%	62.01%	-
YoY %	1.97%	0.48%	-5.09%	-15.94%	-5.18%	29.09%	-	-
Horiz. %	100.05%	98.11%	97.65%	102.89%	122.40%	129.09%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	161,283	158,948	154,435	154,263	150,747	149,499	147,000	6.35%
YoY %	1.47%	2.92%	0.11%	2.33%	0.83%	1.70%	-	-
Horiz. %	109.72%	108.13%	105.06%	104.94%	102.55%	101.70%	100.00%	-
NOSH	113,579	113,534	113,555	113,429	113,344	113,257	75,000	31.77%
YoY %	0.04%	-0.02%	0.11%	0.07%	0.08%	51.01%	-	-
Horiz. %	151.44%	151.38%	151.41%	151.24%	151.13%	151.01%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	8.85%	8.92%	9.19%	9.69%	8.98%	9.15%	8.49%	-
YoY %	-0.78%	-2.94%	-5.16%	7.91%	-1.86%	7.77%	-	-
Horiz. %	104.24%	105.06%	108.24%	114.13%	105.77%	107.77%	100.00%	-
ROE	17.03%	12.91%	8.50%	4.61%	16.35%	12.30%	7.82%	-
YoY %	31.91%	51.88%	84.38%	-71.80%	32.93%	57.29%	-	-
Horiz. %	217.77%	165.09%	108.70%	58.95%	209.08%	157.29%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	273.20	202.70	125.79	64.70	245.93	181.00	185.78	29.22%
YoY %	34.78%	61.14%	94.42%	-73.69%	35.87%	-2.57%	-	-
Horiz. %	147.06%	109.11%	67.71%	34.83%	132.38%	97.43%	100.00%	-
EPS	24.18	18.08	11.56	6.27	21.74	16.24	15.32	35.44%
YoY %	33.74%	56.40%	84.37%	-71.16%	33.87%	6.01%	-	-
Horiz. %	157.83%	118.02%	75.46%	40.93%	141.91%	106.01%	100.00%	-
DPS	15.00	11.00	7.00	4.00	16.50	13.00	9.50	35.48%
YoY %	36.36%	57.14%	75.00%	-75.76%	26.92%	36.84%	-	-
Horiz. %	157.89%	115.79%	73.68%	42.11%	173.68%	136.84%	100.00%	-
NAPS	1.42	1.40	1.36	1.36	1.33	1.32	1.96	-19.28%
YoY %	1.43%	2.94%	0.00%	2.26%	0.76%	-32.65%	-	-
Horiz. %	72.45%	71.43%	69.39%	69.39%	67.86%	67.35%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 113,429
RPS	88.93	65.96	40.94	21.03	79.89	58.75	39.93	70.29%
YoY %	34.82%	61.11%	94.67%	-73.68%	35.98%	47.13%	-	-
Horiz. %	222.71%	165.19%	102.53%	52.67%	200.08%	147.13%	100.00%	-
EPS	7.87	5.88	3.76	2.04	7.06	5.27	3.29	78.57%
YoY %	33.84%	56.38%	84.31%	-71.10%	33.97%	60.18%	-	-
Horiz. %	239.21%	178.72%	114.29%	62.01%	214.59%	160.18%	100.00%	-
DPS	4.88	3.58	2.28	1.30	5.36	4.22	2.04	78.58%
YoY %	36.31%	57.02%	75.38%	-75.75%	27.01%	106.86%	-	-
Horiz. %	239.22%	175.49%	111.76%	63.73%	262.75%	206.86%	100.00%	-
NAPS	0.4622	0.4555	0.4426	0.4421	0.432	0.4285	0.4213	6.35%
YoY %	1.47%	2.91%	0.11%	2.34%	0.82%	1.71%	-	-
Horiz. %	109.71%	108.12%	105.06%	104.94%	102.54%	101.71%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	4.15	3.54	3.57	2.81	2.55	2.42	2.05	-
P/RPS	1.52	1.75	2.84	4.34	1.04	1.34	1.10	23.98%
YoY %	-13.14%	-38.38%	-34.56%	317.31%	-22.39%	21.82%	-	-
Horiz. %	138.18%	159.09%	258.18%	394.55%	94.55%	121.82%	100.00%	-
P/EPS	17.16	19.58	30.88	44.82	11.73	14.90	13.38	17.98%
YoY %	-12.36%	-36.59%	-31.10%	282.10%	-21.28%	11.36%	-	-
Horiz. %	128.25%	146.34%	230.79%	334.98%	87.67%	111.36%	100.00%	-
EY	5.83	5.11	3.24	2.23	8.53	6.71	7.47	-15.19%
YoY %	14.09%	57.72%	45.29%	-73.86%	27.12%	-10.17%	-	-
Horiz. %	78.05%	68.41%	43.37%	29.85%	114.19%	89.83%	100.00%	-
DY	3.61	3.11	1.96	1.42	6.47	5.37	4.63	-15.24%
YoY %	16.08%	58.67%	38.03%	-78.05%	20.48%	15.98%	-	-
Horiz. %	77.97%	67.17%	42.33%	30.67%	139.74%	115.98%	100.00%	-
P/NAPS	2.92	2.53	2.63	2.07	1.92	1.83	1.05	97.38%
YoY %	15.42%	-3.80%	27.05%	7.81%	4.92%	74.29%	-	-
Horiz. %	278.10%	240.95%	250.48%	197.14%	182.86%	174.29%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	11/03/14	06/11/13	22/08/13	25/04/13	21/02/13	25/10/12	26/07/12	-
Price	4.30	3.65	3.45	3.10	2.52	2.62	2.11	-
P/RPS	1.57	1.80	2.74	4.79	1.02	1.45	1.14	23.71%
YoY %	-12.78%	-34.31%	-42.80%	369.61%	-29.66%	27.19%	-	-
Horiz. %	137.72%	157.89%	240.35%	420.18%	89.47%	127.19%	100.00%	-
P/EPS	17.78	20.19	29.84	49.44	11.59	16.13	13.77	18.52%
YoY %	-11.94%	-32.34%	-39.64%	326.57%	-28.15%	17.14%	-	-
Horiz. %	129.12%	146.62%	216.70%	359.04%	84.17%	117.14%	100.00%	-
EY	5.62	4.95	3.35	2.02	8.63	6.20	7.26	-15.65%
YoY %	13.54%	47.76%	65.84%	-76.59%	39.19%	-14.60%	-	-
Horiz. %	77.41%	68.18%	46.14%	27.82%	118.87%	85.40%	100.00%	-
DY	3.49	3.01	2.03	1.29	6.55	4.96	4.50	-15.54%
YoY %	15.95%	48.28%	57.36%	-80.31%	32.06%	10.22%	-	-
Horiz. %	77.56%	66.89%	45.11%	28.67%	145.56%	110.22%	100.00%	-
P/NAPS	3.03	2.61	2.54	2.28	1.89	1.98	1.08	98.54%
YoY %	16.09%	2.76%	11.40%	20.63%	-4.55%	83.33%	-	-
Horiz. %	280.56%	241.67%	235.19%	211.11%	175.00%	183.33%	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