[SCIPACK] QoQ TTM Result on 30-Sep-2013 [#3]

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
TTM Result
Revenue	344,822	327,307	310,300	303,899	282,263	283,379	278,752	15.27%
YoY %	5.35%	5.48%	2.11%	7.67%	-0.39%	1.66%	-	-
Horiz. %	123.70%	117.42%	111.32%	109.02%	101.26%	101.66%	100.00%	-
PBT	36,043	35,762	36,374	36,336	35,507	36,229	33,921	4.13%
YoY %	0.79%	-1.68%	0.10%	2.33%	-1.99%	6.80%	-	-
Horiz. %	106.26%	105.43%	107.23%	107.12%	104.68%	106.80%	100.00%	-
Tax	-8,888	-8,808	-8,912	-9,553	-9,184	-9,382	-8,901	-0.09%
YoY %	-0.91%	1.17%	6.71%	-4.02%	2.11%	-5.40%	-	-
Horiz. %	99.85%	98.96%	100.12%	107.33%	103.18%	105.40%	100.00%	-
NP	27,155	26,954	27,462	26,783	26,323	26,847	25,020	5.62%
YoY %	0.75%	-1.85%	2.54%	1.75%	-1.95%	7.30%	-	-
Horiz. %	108.53%	107.73%	109.76%	107.05%	105.21%	107.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,155	26,954	27,462	26,775	26,278	26,650	24,641	6.70%
YoY %	0.75%	-1.85%	2.57%	1.89%	-1.40%	8.15%	-	-
Horiz. %	110.20%	109.39%	111.45%	108.66%	106.64%	108.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.66%	24.63%	24.50%	26.29%	25.87%	25.90%	26.24%	-
YoY %	0.12%	0.53%	-6.81%	1.62%	-0.12%	-1.30%	-	-
Horiz. %	93.98%	93.86%	93.37%	100.19%	98.59%	98.70%	100.00%	-
Total Cost	317,667	300,353	282,838	277,116	255,940	256,532	253,732	16.20%
YoY %	5.76%	6.19%	2.06%	8.27%	-0.23%	1.10%	-	-
Horiz. %	125.20%	118.37%	111.47%	109.22%	100.87%	101.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	166,215	163,961	113,707	158,895	154,638	154,263	151,088	6.58%
YoY %	1.37%	44.20%	-28.44%	2.75%	0.24%	2.10%	-	-
Horiz. %	110.01%	108.52%	75.26%	105.17%	102.35%	102.10%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	17,057	16,484	17,036	16,464	15,911	17,024	15,098	8.49%
YoY %	3.48%	-3.24%	3.47%	3.48%	-6.54%	12.76%	-	-
Horiz. %	112.98%	109.18%	112.84%	109.05%	105.38%	112.76%	100.00%	-
Div Payout %	62.82%	61.16%	62.04%	61.49%	60.55%	63.88%	61.27%	-
YoY %	2.71%	-1.42%	0.89%	1.55%	-5.21%	4.26%	-	-
Horiz. %	102.53%	99.82%	101.26%	100.36%	98.82%	104.26%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	166,215	163,961	113,707	158,895	154,638	154,263	151,088	6.58%
YoY %	1.37%	44.20%	-28.44%	2.75%	0.24%	2.10%	-	-
Horiz. %	110.01%	108.52%	75.26%	105.17%	102.35%	102.10%	100.00%	-
NOSH	113,846	113,862	113,707	113,496	113,705	113,429	113,600	0.14%
YoY %	-0.01%	0.14%	0.19%	-0.18%	0.24%	-0.15%	-	-
Horiz. %	100.22%	100.23%	100.09%	99.91%	100.09%	99.85%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	7.88%	8.24%	8.85%	8.81%	9.33%	9.47%	8.98%	-
YoY %	-4.37%	-6.89%	0.45%	-5.57%	-1.48%	5.46%	-	-
Horiz. %	87.75%	91.76%	98.55%	98.11%	103.90%	105.46%	100.00%	-
ROE	16.34%	16.44%	24.15%	16.85%	16.99%	17.28%	16.31%	-
YoY %	-0.61%	-31.93%	43.32%	-0.82%	-1.68%	5.95%	-	-
Horiz. %	100.18%	100.80%	148.07%	103.31%	104.17%	105.95%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	302.88	287.46	272.89	267.76	248.24	249.83	245.38	15.11%
YoY %	5.36%	5.34%	1.92%	7.86%	-0.64%	1.81%	-	-
Horiz. %	123.43%	117.15%	111.21%	109.12%	101.17%	101.81%	100.00%	-
EPS	23.85	23.67	24.15	23.59	23.11	23.49	21.69	6.55%
YoY %	0.76%	-1.99%	2.37%	2.08%	-1.62%	8.30%	-	-
Horiz. %	109.96%	109.13%	111.34%	108.76%	106.55%	108.30%	100.00%	-
DPS	15.00	14.50	15.00	14.50	14.00	15.01	13.29	8.42%
YoY %	3.45%	-3.33%	3.45%	3.57%	-6.73%	12.94%	-	-
Horiz. %	112.87%	109.10%	112.87%	109.10%	105.34%	112.94%	100.00%	-
NAPS	1.46	1.44	1.00	1.40	1.36	1.36	1.33	6.43%
YoY %	1.39%	44.00%	-28.57%	2.94%	0.00%	2.26%	-	-
Horiz. %	109.77%	108.27%	75.19%	105.26%	102.26%	102.26%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 113,496
RPS	98.19	93.20	88.36	86.54	80.38	80.70	79.38	15.27%
YoY %	5.35%	5.48%	2.10%	7.66%	-0.40%	1.66%	-	-
Horiz. %	123.70%	117.41%	111.31%	109.02%	101.26%	101.66%	100.00%	-
EPS	7.73	7.68	7.82	7.62	7.48	7.59	7.02	6.65%
YoY %	0.65%	-1.79%	2.62%	1.87%	-1.45%	8.12%	-	-
Horiz. %	110.11%	109.40%	111.40%	108.55%	106.55%	108.12%	100.00%	-
DPS	4.86	4.69	4.85	4.69	4.53	4.85	4.30	8.52%
YoY %	3.62%	-3.30%	3.41%	3.53%	-6.60%	12.79%	-	-
Horiz. %	113.02%	109.07%	112.79%	109.07%	105.35%	112.79%	100.00%	-
NAPS	0.4733	0.4669	0.3238	0.4525	0.4404	0.4393	0.4302	6.59%
YoY %	1.37%	44.19%	-28.44%	2.75%	0.25%	2.12%	-	-
Horiz. %	110.02%	108.53%	75.27%	105.18%	102.37%	102.12%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	4.40	4.63	4.15	3.54	3.57	2.81	2.55	-
P/RPS	1.45	1.61	1.52	1.32	1.44	1.12	1.04	24.87%
YoY %	-9.94%	5.92%	15.15%	-8.33%	28.57%	7.69%	-	-
Horiz. %	139.42%	154.81%	146.15%	126.92%	138.46%	107.69%	100.00%	-
P/EPS	18.45	19.56	17.18	15.01	15.45	11.96	11.76	35.12%
YoY %	-5.67%	13.85%	14.46%	-2.85%	29.18%	1.70%	-	-
Horiz. %	156.89%	166.33%	146.09%	127.64%	131.38%	101.70%	100.00%	-
EY	5.42	5.11	5.82	6.66	6.47	8.36	8.51	-26.03%
YoY %	6.07%	-12.20%	-12.61%	2.94%	-22.61%	-1.76%	-	-
Horiz. %	63.69%	60.05%	68.39%	78.26%	76.03%	98.24%	100.00%	-
DY	3.41	3.13	3.61	4.10	3.92	5.34	5.21	-24.67%
YoY %	8.95%	-13.30%	-11.95%	4.59%	-26.59%	2.50%	-	-
Horiz. %	65.45%	60.08%	69.29%	78.69%	75.24%	102.50%	100.00%	-
P/NAPS	3.01	3.22	4.15	2.53	2.63	2.07	1.92	35.06%
YoY %	-6.52%	-22.41%	64.03%	-3.80%	27.05%	7.81%	-	-
Horiz. %	156.77%	167.71%	216.15%	131.77%	136.98%	107.81%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	23/07/14	12/05/14	11/03/14	06/11/13	22/08/13	25/04/13	21/02/13	-
Price	4.40	4.50	4.30	3.65	3.45	3.10	2.52	-
P/RPS	1.45	1.57	1.58	1.36	1.39	1.24	1.03	25.68%
YoY %	-7.64%	-0.63%	16.18%	-2.16%	12.10%	20.39%	-	-
Horiz. %	140.78%	152.43%	153.40%	132.04%	134.95%	120.39%	100.00%	-
P/EPS	18.45	19.01	17.80	15.47	14.93	13.19	11.62	36.21%
YoY %	-2.95%	6.80%	15.06%	3.62%	13.19%	13.51%	-	-
Horiz. %	158.78%	163.60%	153.18%	133.13%	128.49%	113.51%	100.00%	-
EY	5.42	5.26	5.62	6.46	6.70	7.58	8.61	-26.61%
YoY %	3.04%	-6.41%	-13.00%	-3.58%	-11.61%	-11.96%	-	-
Horiz. %	62.95%	61.09%	65.27%	75.03%	77.82%	88.04%	100.00%	-
DY	3.41	3.22	3.49	3.97	4.06	4.84	5.27	-25.24%
YoY %	5.90%	-7.74%	-12.09%	-2.22%	-16.12%	-8.16%	-	-
Horiz. %	64.71%	61.10%	66.22%	75.33%	77.04%	91.84%	100.00%	-
P/NAPS	3.01	3.12	4.30	2.61	2.54	2.28	1.89	36.49%
YoY %	-3.53%	-27.44%	64.75%	2.76%	11.40%	20.63%	-	-
Horiz. %	159.26%	165.08%	227.51%	138.10%	134.39%	120.63%	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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

994

HLIND

HONG LEONG INDUSTRIES BHD

927

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

449

YTLPOWR

YTL POWER INTERNATIONAL BHD

403

JCY

JCY INTERNATIONAL BERHAD

390

GENTING

GENTING BHD

372

UCHITEC

UCHI TECHNOLOGIES BHD

330

GENM

GENTING MALAYSIA BERHAD

305

MAYBANK

MALAYAN BANKING BHD

275

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

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

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

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