[SCIPACK] QoQ TTM Result on 31-Dec-2010 [#4]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	283,988	287,750	275,732	267,749	246,867	229,257	225,635	16.55%
YoY %	-1.31%	4.36%	2.98%	8.46%	7.68%	1.61%	-	-
Horiz. %	125.86%	127.53%	122.20%	118.66%	109.41%	101.61%	100.00%	-
PBT	23,472	24,276	23,362	23,826	25,237	26,130	27,862	-10.79%
YoY %	-3.31%	3.91%	-1.95%	-5.59%	-3.42%	-6.22%	-	-
Horiz. %	84.24%	87.13%	83.85%	85.51%	90.58%	93.78%	100.00%	-
Tax	-4,402	-4,996	-4,992	-5,118	-4,758	-4,564	-4,638	-3.41%
YoY %	11.89%	-0.08%	2.46%	-7.57%	-4.25%	1.60%	-	-
Horiz. %	94.91%	107.72%	107.63%	110.35%	102.59%	98.40%	100.00%	-
NP	19,070	19,280	18,370	18,708	20,479	21,566	23,224	-12.30%
YoY %	-1.09%	4.95%	-1.81%	-8.65%	-5.04%	-7.14%	-	-
Horiz. %	82.11%	83.02%	79.10%	80.55%	88.18%	92.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,319	18,601	17,815	18,186	20,086	21,174	22,746	-13.42%
YoY %	-1.52%	4.41%	-2.04%	-9.46%	-5.14%	-6.91%	-	-
Horiz. %	80.54%	81.78%	78.32%	79.95%	88.31%	93.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.75%	20.58%	21.37%	21.48%	18.85%	17.47%	16.65%	-
YoY %	-8.89%	-3.70%	-0.51%	13.95%	7.90%	4.92%	-	-
Horiz. %	112.61%	123.60%	128.35%	129.01%	113.21%	104.92%	100.00%	-
Total Cost	264,918	268,470	257,362	249,041	226,388	207,691	202,411	19.63%
YoY %	-1.32%	4.32%	3.34%	10.01%	9.00%	2.61%	-	-
Horiz. %	130.88%	132.64%	127.15%	123.04%	111.85%	102.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	137,643	135,613	132,635	132,204	130,425	125,145	121,669	8.56%
YoY %	1.50%	2.25%	0.33%	1.36%	4.22%	2.86%	-	-
Horiz. %	113.13%	111.46%	109.01%	108.66%	107.20%	102.86%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	9,770	9,776	9,027	9,407	11,659	13,192	14,354	-22.60%
YoY %	-0.06%	8.30%	-4.04%	-19.32%	-11.62%	-8.10%	-	-
Horiz. %	68.06%	68.11%	62.89%	65.54%	81.22%	91.90%	100.00%	-
Div Payout %	53.34%	52.56%	50.67%	51.73%	58.05%	62.31%	63.11%	-
YoY %	1.48%	3.73%	-2.05%	-10.89%	-6.84%	-1.27%	-	-
Horiz. %	84.52%	83.28%	80.29%	81.97%	91.98%	98.73%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	137,643	135,613	132,635	132,204	130,425	125,145	121,669	8.56%
YoY %	1.50%	2.25%	0.33%	1.36%	4.22%	2.86%	-	-
Horiz. %	113.13%	111.46%	109.01%	108.66%	107.20%	102.86%	100.00%	-
NOSH	75,215	74,924	74,935	75,545	75,390	74,937	75,104	0.09%
YoY %	0.39%	-0.01%	-0.81%	0.21%	0.60%	-0.22%	-	-
Horiz. %	100.15%	99.76%	99.77%	100.59%	100.38%	99.78%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	6.72%	6.70%	6.66%	6.99%	8.30%	9.41%	10.29%	-
YoY %	0.30%	0.60%	-4.72%	-15.78%	-11.80%	-8.55%	-	-
Horiz. %	65.31%	65.11%	64.72%	67.93%	80.66%	91.45%	100.00%	-
ROE	13.31%	13.72%	13.43%	13.76%	15.40%	16.92%	18.69%	-
YoY %	-2.99%	2.16%	-2.40%	-10.65%	-8.98%	-9.47%	-	-
Horiz. %	71.21%	73.41%	71.86%	73.62%	82.40%	90.53%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	377.57	384.05	367.96	354.42	327.45	305.93	300.43	16.44%
YoY %	-1.69%	4.37%	3.82%	8.24%	7.03%	1.83%	-	-
Horiz. %	125.68%	127.83%	122.48%	117.97%	108.99%	101.83%	100.00%	-
EPS	24.36	24.83	23.77	24.07	26.64	28.26	30.29	-13.50%
YoY %	-1.89%	4.46%	-1.25%	-9.65%	-5.73%	-6.70%	-	-
Horiz. %	80.42%	81.97%	78.47%	79.47%	87.95%	93.30%	100.00%	-
DPS	13.00	13.00	12.00	12.50	15.50	17.50	19.00	-22.33%
YoY %	0.00%	8.33%	-4.00%	-19.35%	-11.43%	-7.89%	-	-
Horiz. %	68.42%	68.42%	63.16%	65.79%	81.58%	92.11%	100.00%	-
NAPS	1.83	1.81	1.77	1.75	1.73	1.67	1.62	8.45%
YoY %	1.10%	2.26%	1.14%	1.16%	3.59%	3.09%	-	-
Horiz. %	112.96%	111.73%	109.26%	108.02%	106.79%	103.09%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 75,545
RPS	81.39	82.47	79.03	76.74	70.75	65.71	64.67	16.55%
YoY %	-1.31%	4.35%	2.98%	8.47%	7.67%	1.61%	-	-
Horiz. %	125.85%	127.52%	122.21%	118.66%	109.40%	101.61%	100.00%	-
EPS	5.25	5.33	5.11	5.21	5.76	6.07	6.52	-13.43%
YoY %	-1.50%	4.31%	-1.92%	-9.55%	-5.11%	-6.90%	-	-
Horiz. %	80.52%	81.75%	78.37%	79.91%	88.34%	93.10%	100.00%	-
DPS	2.80	2.80	2.59	2.70	3.34	3.78	4.11	-22.55%
YoY %	0.00%	8.11%	-4.07%	-19.16%	-11.64%	-8.03%	-	-
Horiz. %	68.13%	68.13%	63.02%	65.69%	81.27%	91.97%	100.00%	-
NAPS	0.3945	0.3887	0.3801	0.3789	0.3738	0.3587	0.3487	8.56%
YoY %	1.49%	2.26%	0.32%	1.36%	4.21%	2.87%	-	-
Horiz. %	113.13%	111.47%	109.00%	108.66%	107.20%	102.87%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	1.63	1.74	1.72	1.75	2.01	2.11	2.41	-
P/RPS	0.43	0.45	0.47	0.49	0.61	0.69	0.80	-33.86%
YoY %	-4.44%	-4.26%	-4.08%	-19.67%	-11.59%	-13.75%	-	-
Horiz. %	53.75%	56.25%	58.75%	61.25%	76.25%	86.25%	100.00%	-
P/EPS	6.69	7.01	7.23	7.27	7.54	7.47	7.96	-10.93%
YoY %	-4.56%	-3.04%	-0.55%	-3.58%	0.94%	-6.16%	-	-
Horiz. %	84.05%	88.07%	90.83%	91.33%	94.72%	93.84%	100.00%	-
EY	14.94	14.27	13.82	13.76	13.26	13.39	12.57	12.19%
YoY %	4.70%	3.26%	0.44%	3.77%	-0.97%	6.52%	-	-
Horiz. %	118.85%	113.52%	109.94%	109.47%	105.49%	106.52%	100.00%	-
DY	7.98	7.47	6.98	7.14	7.71	8.29	7.88	0.84%
YoY %	6.83%	7.02%	-2.24%	-7.39%	-7.00%	5.20%	-	-
Horiz. %	101.27%	94.80%	88.58%	90.61%	97.84%	105.20%	100.00%	-
P/NAPS	0.89	0.96	0.97	1.00	1.16	1.26	1.49	-29.05%
YoY %	-7.29%	-1.03%	-3.00%	-13.79%	-7.94%	-15.44%	-	-
Horiz. %	59.73%	64.43%	65.10%	67.11%	77.85%	84.56%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	21/10/11	28/07/11	05/05/11	17/02/11	11/11/10	28/07/10	03/05/10	-
Price	1.71	1.93	1.84	1.70	1.88	2.22	2.14	-
P/RPS	0.45	0.50	0.50	0.48	0.57	0.73	0.71	-26.19%
YoY %	-10.00%	0.00%	4.17%	-15.79%	-21.92%	2.82%	-	-
Horiz. %	63.38%	70.42%	70.42%	67.61%	80.28%	102.82%	100.00%	-
P/EPS	7.02	7.77	7.74	7.06	7.06	7.86	7.07	-0.47%
YoY %	-9.65%	0.39%	9.63%	0.00%	-10.18%	11.17%	-	-
Horiz. %	99.29%	109.90%	109.48%	99.86%	99.86%	111.17%	100.00%	-
EY	14.24	12.86	12.92	14.16	14.17	12.73	14.15	0.42%
YoY %	10.73%	-0.46%	-8.76%	-0.07%	11.31%	-10.04%	-	-
Horiz. %	100.64%	90.88%	91.31%	100.07%	100.14%	89.96%	100.00%	-
DY	7.60	6.74	6.52	7.35	8.24	7.88	8.88	-9.84%
YoY %	12.76%	3.37%	-11.29%	-10.80%	4.57%	-11.26%	-	-
Horiz. %	85.59%	75.90%	73.42%	82.77%	92.79%	88.74%	100.00%	-
P/NAPS	0.93	1.07	1.04	0.97	1.09	1.33	1.32	-20.80%
YoY %	-13.08%	2.88%	7.22%	-11.01%	-18.05%	0.76%	-	-
Horiz. %	70.45%	81.06%	78.79%	73.48%	82.58%	100.76%	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