[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	80.87	81.94	78.52	76.24	70.30	65.28	64.25	16.55%
YoY %	-1.31%	4.36%	2.99%	8.45%	7.69%	1.60%	-	-
Horiz. %	125.87%	127.53%	122.21%	118.66%	109.42%	101.60%	100.00%	-
EPS	5.22	5.30	5.07	5.18	5.72	6.03	6.48	-13.41%
YoY %	-1.51%	4.54%	-2.12%	-9.44%	-5.14%	-6.94%	-	-
Horiz. %	80.56%	81.79%	78.24%	79.94%	88.27%	93.06%	100.00%	-
DPS	2.78	2.78	2.57	2.68	3.32	3.76	4.09	-22.67%
YoY %	0.00%	8.17%	-4.10%	-19.28%	-11.70%	-8.07%	-	-
Horiz. %	67.97%	67.97%	62.84%	65.53%	81.17%	91.93%	100.00%	-
NAPS	0.392	0.3862	0.3777	0.3765	0.3714	0.3564	0.3465	8.56%
YoY %	1.50%	2.25%	0.32%	1.37%	4.21%	2.86%	-	-
Horiz. %	113.13%	111.46%	109.00%	108.66%	107.19%	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
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 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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

997

HLIND

HONG LEONG INDUSTRIES BHD

929

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

451

YTLPOWR

YTL POWER INTERNATIONAL BHD

420

JCY

JCY INTERNATIONAL BERHAD

398

GENTING

GENTING BHD

384

UCHITEC

UCHI TECHNOLOGIES BHD

335

GENM

GENTING MALAYSIA BERHAD

306

MAYBANK

MALAYAN BANKING BHD

279

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