[SCC] QoQ TTM Result on 31-Dec-2011 [#4]

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	35,453	35,086	36,179	35,625	36,515	36,791	27,880	17.32%
YoY %	1.05%	-3.02%	1.56%	-2.44%	-0.75%	31.96%	-	-
Horiz. %	127.16%	125.85%	129.77%	127.78%	130.97%	131.96%	100.00%	-
PBT	5,974	6,801	7,385	7,284	7,293	6,718	8,202	-19.00%
YoY %	-12.16%	-7.91%	1.39%	-0.12%	8.56%	-18.09%	-	-
Horiz. %	72.84%	82.92%	90.04%	88.81%	88.92%	81.91%	100.00%	-
Tax	-1,571	-1,899	-2,046	-2,007	-2,441	-2,107	-1,664	-3.75%
YoY %	17.27%	7.18%	-1.94%	17.78%	-15.85%	-26.62%	-	-
Horiz. %	94.41%	114.12%	122.96%	120.61%	146.69%	126.62%	100.00%	-
NP	4,403	4,902	5,339	5,277	4,852	4,611	6,538	-23.11%
YoY %	-10.18%	-8.19%	1.17%	8.76%	5.23%	-29.47%	-	-
Horiz. %	67.34%	74.98%	81.66%	80.71%	74.21%	70.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,403	4,889	5,326	5,264	4,839	4,611	6,538	-23.11%
YoY %	-9.94%	-8.21%	1.18%	8.78%	4.94%	-29.47%	-	-
Horiz. %	67.34%	74.78%	81.46%	80.51%	74.01%	70.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.30%	27.92%	27.70%	27.55%	33.47%	31.36%	20.29%	-
YoY %	-5.80%	0.79%	0.54%	-17.69%	6.73%	54.56%	-	-
Horiz. %	129.62%	137.60%	136.52%	135.78%	164.96%	154.56%	100.00%	-
Total Cost	31,050	30,184	30,840	30,348	31,663	32,180	21,342	28.30%
YoY %	2.87%	-2.13%	1.62%	-4.15%	-1.61%	50.78%	-	-
Horiz. %	145.49%	141.43%	144.50%	142.20%	148.36%	150.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	32,381	35,089	34,117	32,920	31,191	32,073	30,828	3.32%
YoY %	-7.72%	2.85%	3.64%	5.54%	-2.75%	4.04%	-	-
Horiz. %	105.04%	113.82%	110.67%	106.79%	101.18%	104.04%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	11,284	7,058	2,779	2,779	1,705	2,092	2,092	206.62%
YoY %	59.88%	153.98%	0.00%	62.99%	-18.50%	0.00%	-	-
Horiz. %	539.39%	337.38%	132.84%	132.84%	81.50%	100.00%	100.00%	-
Div Payout %	256.29%	144.37%	52.18%	52.79%	35.24%	45.37%	32.00%	-
YoY %	77.52%	176.68%	-1.16%	49.80%	-22.33%	41.78%	-	-
Horiz. %	800.91%	451.16%	163.06%	164.97%	110.12%	141.78%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	32,381	35,089	34,117	32,920	31,191	32,073	30,828	3.32%
YoY %	-7.72%	2.85%	3.64%	5.54%	-2.75%	4.04%	-	-
Horiz. %	105.04%	113.82%	110.67%	106.79%	101.18%	104.04%	100.00%	-
NOSH	42,261	42,791	42,647	42,753	42,786	42,775	42,817	-0.86%
YoY %	-1.24%	0.34%	-0.25%	-0.08%	0.03%	-0.10%	-	-
Horiz. %	98.70%	99.94%	99.60%	99.85%	99.93%	99.90%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	12.42%	13.97%	14.76%	14.81%	13.29%	12.53%	23.45%	-
YoY %	-11.10%	-5.35%	-0.34%	11.44%	6.07%	-46.57%	-	-
Horiz. %	52.96%	59.57%	62.94%	63.16%	56.67%	53.43%	100.00%	-
ROE	13.60%	13.93%	15.61%	15.99%	15.51%	14.38%	21.21%	-
YoY %	-2.37%	-10.76%	-2.38%	3.09%	7.86%	-32.20%	-	-
Horiz. %	64.12%	65.68%	73.60%	75.39%	73.13%	67.80%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	83.89	81.99	84.83	83.33	85.34	86.01	65.11	18.35%
YoY %	2.32%	-3.35%	1.80%	-2.36%	-0.78%	32.10%	-	-
Horiz. %	128.84%	125.93%	130.29%	127.98%	131.07%	132.10%	100.00%	-
EPS	10.42	11.43	12.49	12.31	11.31	10.78	15.27	-22.43%
YoY %	-8.84%	-8.49%	1.46%	8.84%	4.92%	-29.40%	-	-
Horiz. %	68.24%	74.85%	81.79%	80.62%	74.07%	70.60%	100.00%	-
DPS	26.50	16.50	6.50	6.50	4.00	4.89	4.89	207.57%
YoY %	60.61%	153.85%	0.00%	62.50%	-18.20%	0.00%	-	-
Horiz. %	541.92%	337.42%	132.92%	132.92%	81.80%	100.00%	100.00%	-
NAPS	0.7662	0.82	0.80	0.77	0.729	0.7498	0.72	4.22%
YoY %	-6.56%	2.50%	3.90%	5.62%	-2.77%	4.14%	-	-
Horiz. %	106.42%	113.89%	111.11%	106.94%	101.25%	104.14%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 42,753
RPS	25.12	24.86	25.63	25.24	25.87	26.06	19.75	17.33%
YoY %	1.05%	-3.00%	1.55%	-2.44%	-0.73%	31.95%	-	-
Horiz. %	127.19%	125.87%	129.77%	127.80%	130.99%	131.95%	100.00%	-
EPS	3.12	3.46	3.77	3.73	3.43	3.27	4.63	-23.08%
YoY %	-9.83%	-8.22%	1.07%	8.75%	4.89%	-29.37%	-	-
Horiz. %	67.39%	74.73%	81.43%	80.56%	74.08%	70.63%	100.00%	-
DPS	7.99	5.00	1.97	1.97	1.21	1.48	1.48	206.80%
YoY %	59.80%	153.81%	0.00%	62.81%	-18.24%	0.00%	-	-
Horiz. %	539.86%	337.84%	133.11%	133.11%	81.76%	100.00%	100.00%	-
NAPS	0.2294	0.2486	0.2417	0.2332	0.221	0.2272	0.2184	3.32%
YoY %	-7.72%	2.85%	3.64%	5.52%	-2.73%	4.03%	-	-
Horiz. %	105.04%	113.83%	110.67%	106.78%	101.19%	104.03%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	1.09	0.86	0.69	0.85	0.535	0.575	0.53	-
P/RPS	1.30	1.05	0.81	1.02	0.63	0.67	0.81	36.96%
YoY %	23.81%	29.63%	-20.59%	61.90%	-5.97%	-17.28%	-	-
Horiz. %	160.49%	129.63%	100.00%	125.93%	77.78%	82.72%	100.00%	-
P/EPS	10.46	7.53	5.53	6.90	4.73	5.33	3.47	108.25%
YoY %	38.91%	36.17%	-19.86%	45.88%	-11.26%	53.60%	-	-
Horiz. %	301.44%	217.00%	159.37%	198.85%	136.31%	153.60%	100.00%	-
EY	9.56	13.28	18.10	14.49	21.14	18.75	28.81	-51.97%
YoY %	-28.01%	-26.63%	24.91%	-31.46%	12.75%	-34.92%	-	-
Horiz. %	33.18%	46.10%	62.83%	50.30%	73.38%	65.08%	100.00%	-
DY	24.31	19.19	9.42	7.65	7.48	8.51	9.22	90.51%
YoY %	26.68%	103.72%	23.14%	2.27%	-12.10%	-7.70%	-	-
Horiz. %	263.67%	208.13%	102.17%	82.97%	81.13%	92.30%	100.00%	-
P/NAPS	1.42	1.05	0.86	1.10	0.73	0.77	0.74	54.23%
YoY %	35.24%	22.09%	-21.82%	50.68%	-5.19%	4.05%	-	-
Horiz. %	191.89%	141.89%	116.22%	148.65%	98.65%	104.05%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	23/11/12	24/08/12	23/05/12	27/02/12	23/11/11	24/08/11	27/05/11	-
Price	0.91	0.95	0.71	0.54	0.58	0.52	0.53	-
P/RPS	1.08	1.16	0.84	0.65	0.68	0.60	0.81	21.07%
YoY %	-6.90%	38.10%	29.23%	-4.41%	13.33%	-25.93%	-	-
Horiz. %	133.33%	143.21%	103.70%	80.25%	83.95%	74.07%	100.00%	-
P/EPS	8.73	8.32	5.69	4.39	5.13	4.82	3.47	84.66%
YoY %	4.93%	46.22%	29.61%	-14.42%	6.43%	38.90%	-	-
Horiz. %	251.59%	239.77%	163.98%	126.51%	147.84%	138.90%	100.00%	-
EY	11.45	12.03	17.59	22.80	19.50	20.73	28.81	-45.85%
YoY %	-4.82%	-31.61%	-22.85%	16.92%	-5.93%	-28.05%	-	-
Horiz. %	39.74%	41.76%	61.06%	79.14%	67.68%	71.95%	100.00%	-
DY	29.12	17.37	9.15	12.04	6.90	9.41	9.22	114.81%
YoY %	67.65%	89.84%	-24.00%	74.49%	-26.67%	2.06%	-	-
Horiz. %	315.84%	188.39%	99.24%	130.59%	74.84%	102.06%	100.00%	-
P/NAPS	1.19	1.16	0.89	0.70	0.80	0.69	0.74	37.14%
YoY %	2.59%	30.34%	27.14%	-12.50%	15.94%	-6.76%	-	-
Horiz. %	160.81%	156.76%	120.27%	94.59%	108.11%	93.24%	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