[SCIPACK] 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	280,695	282,703	285,318	284,229	283,988	287,750	275,732	1.19%
YoY %	-0.71%	-0.92%	0.38%	0.08%	-1.31%	4.36%	-	-
Horiz. %	101.80%	102.53%	103.48%	103.08%	102.99%	104.36%	100.00%	-
PBT	32,512	28,752	26,582	25,277	23,472	24,276	23,362	24.57%
YoY %	13.08%	8.16%	5.16%	7.69%	-3.31%	3.91%	-	-
Horiz. %	139.17%	123.07%	113.78%	108.20%	100.47%	103.91%	100.00%	-
Tax	-7,718	-6,178	-5,387	-4,521	-4,402	-4,996	-4,992	33.60%
YoY %	-24.93%	-14.68%	-19.16%	-2.70%	11.89%	-0.08%	-	-
Horiz. %	154.61%	123.76%	107.91%	90.56%	88.18%	100.08%	100.00%	-
NP	24,794	22,574	21,195	20,756	19,070	19,280	18,370	22.06%
YoY %	9.83%	6.51%	2.12%	8.84%	-1.09%	4.95%	-	-
Horiz. %	134.97%	122.89%	115.38%	112.99%	103.81%	104.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,304	21,944	20,532	20,075	18,319	18,601	17,815	22.93%
YoY %	10.75%	6.88%	2.28%	9.59%	-1.52%	4.41%	-	-
Horiz. %	136.42%	123.18%	115.25%	112.69%	102.83%	104.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.74%	21.49%	20.27%	17.89%	18.75%	20.58%	21.37%	-
YoY %	10.47%	6.02%	13.30%	-4.59%	-8.89%	-3.70%	-	-
Horiz. %	111.09%	100.56%	94.85%	83.72%	87.74%	96.30%	100.00%	-
Total Cost	255,901	260,129	264,123	263,473	264,918	268,470	257,362	-0.37%
YoY %	-1.63%	-1.51%	0.25%	-0.55%	-1.32%	4.32%	-	-
Horiz. %	99.43%	101.08%	102.63%	102.37%	102.94%	104.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	150,362	75,407	74,605	73,143	137,643	135,613	132,635	8.69%
YoY %	99.40%	1.07%	2.00%	-46.86%	1.50%	2.25%	-	-
Horiz. %	113.37%	56.85%	56.25%	55.15%	103.78%	102.25%	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	13,675	11,944	10,042	10,052	9,770	9,776	9,027	31.80%
YoY %	14.49%	18.94%	-0.10%	2.89%	-0.06%	8.30%	-	-
Horiz. %	151.49%	132.31%	111.24%	111.35%	108.23%	108.30%	100.00%	-
Div Payout %	56.27%	54.43%	48.91%	50.08%	53.34%	52.56%	50.67%	-
YoY %	3.38%	11.29%	-2.34%	-6.11%	1.48%	3.73%	-	-
Horiz. %	111.05%	107.42%	96.53%	98.84%	105.27%	103.73%	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	150,362	75,407	74,605	73,143	137,643	135,613	132,635	8.69%
YoY %	99.40%	1.07%	2.00%	-46.86%	1.50%	2.25%	-	-
Horiz. %	113.37%	56.85%	56.25%	55.15%	103.78%	102.25%	100.00%	-
NOSH	113,910	75,407	74,605	73,143	75,215	74,924	74,935	32.10%
YoY %	51.06%	1.07%	2.00%	-2.75%	0.39%	-0.01%	-	-
Horiz. %	152.01%	100.63%	99.56%	97.61%	100.37%	99.99%	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	8.83%	7.99%	7.43%	7.30%	6.72%	6.70%	6.66%	-
YoY %	10.51%	7.54%	1.78%	8.63%	0.30%	0.60%	-	-
Horiz. %	132.58%	119.97%	111.56%	109.61%	100.90%	100.60%	100.00%	-
ROE	16.16%	29.10%	27.52%	27.45%	13.31%	13.72%	13.43%	-
YoY %	-44.47%	5.74%	0.26%	106.24%	-2.99%	2.16%	-	-
Horiz. %	120.33%	216.68%	204.91%	204.39%	99.11%	102.16%	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	246.42	374.90	382.44	388.59	377.57	384.05	367.96	-23.39%
YoY %	-34.27%	-1.97%	-1.58%	2.92%	-1.69%	4.37%	-	-
Horiz. %	66.97%	101.89%	103.94%	105.61%	102.61%	104.37%	100.00%	-
EPS	21.34	29.10	27.52	27.45	24.36	24.83	23.77	-6.91%
YoY %	-26.67%	5.74%	0.26%	12.68%	-1.89%	4.46%	-	-
Horiz. %	89.78%	122.42%	115.78%	115.48%	102.48%	104.46%	100.00%	-
DPS	12.01	15.84	13.50	13.74	13.00	13.00	12.00	0.05%
YoY %	-24.18%	17.33%	-1.75%	5.69%	0.00%	8.33%	-	-
Horiz. %	100.08%	132.00%	112.50%	114.50%	108.33%	108.33%	100.00%	-
NAPS	1.32	1.00	1.00	1.00	1.83	1.81	1.77	-17.71%
YoY %	32.00%	0.00%	0.00%	-45.36%	1.10%	2.26%	-	-
Horiz. %	74.58%	56.50%	56.50%	56.50%	103.39%	102.26%	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 - 73,143
RPS	79.93	80.50	81.25	80.94	80.87	81.94	78.52	1.19%
YoY %	-0.71%	-0.92%	0.38%	0.09%	-1.31%	4.36%	-	-
Horiz. %	101.80%	102.52%	103.48%	103.08%	102.99%	104.36%	100.00%	-
EPS	6.92	6.25	5.85	5.72	5.22	5.30	5.07	22.97%
YoY %	10.72%	6.84%	2.27%	9.58%	-1.51%	4.54%	-	-
Horiz. %	136.49%	123.27%	115.38%	112.82%	102.96%	104.54%	100.00%	-
DPS	3.89	3.40	2.86	2.86	2.78	2.78	2.57	31.72%
YoY %	14.41%	18.88%	0.00%	2.88%	0.00%	8.17%	-	-
Horiz. %	151.36%	132.30%	111.28%	111.28%	108.17%	108.17%	100.00%	-
NAPS	0.4282	0.2147	0.2124	0.2083	0.392	0.3862	0.3777	8.70%
YoY %	99.44%	1.08%	1.97%	-46.86%	1.50%	2.25%	-	-
Horiz. %	113.37%	56.84%	56.24%	55.15%	103.79%	102.25%	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	2.42	2.05	1.87	1.77	1.63	1.74	1.72	-
P/RPS	0.98	0.55	0.49	0.46	0.43	0.45	0.47	62.99%
YoY %	78.18%	12.24%	6.52%	6.98%	-4.44%	-4.26%	-	-
Horiz. %	208.51%	117.02%	104.26%	97.87%	91.49%	95.74%	100.00%	-
P/EPS	11.34	7.04	6.79	6.45	6.69	7.01	7.23	34.88%
YoY %	61.08%	3.68%	5.27%	-3.59%	-4.56%	-3.04%	-	-
Horiz. %	156.85%	97.37%	93.91%	89.21%	92.53%	96.96%	100.00%	-
EY	8.82	14.20	14.72	15.51	14.94	14.27	13.82	-25.81%
YoY %	-37.89%	-3.53%	-5.09%	3.82%	4.70%	3.26%	-	-
Horiz. %	63.82%	102.75%	106.51%	112.23%	108.10%	103.26%	100.00%	-
DY	4.96	7.73	7.22	7.76	7.98	7.47	6.98	-20.31%
YoY %	-35.83%	7.06%	-6.96%	-2.76%	6.83%	7.02%	-	-
Horiz. %	71.06%	110.74%	103.44%	111.17%	114.33%	107.02%	100.00%	-
P/NAPS	1.83	2.05	1.87	1.77	0.89	0.96	0.97	52.50%
YoY %	-10.73%	9.63%	5.65%	98.88%	-7.29%	-1.03%	-	-
Horiz. %	188.66%	211.34%	192.78%	182.47%	91.75%	98.97%	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	25/10/12	26/07/12	26/04/12	17/02/12	21/10/11	28/07/11	05/05/11	-
Price	2.62	2.11	1.88	1.97	1.71	1.93	1.84	-
P/RPS	1.06	0.56	0.49	0.51	0.45	0.50	0.50	64.80%
YoY %	89.29%	14.29%	-3.92%	13.33%	-10.00%	0.00%	-	-
Horiz. %	212.00%	112.00%	98.00%	102.00%	90.00%	100.00%	100.00%	-
P/EPS	12.28	7.25	6.83	7.18	7.02	7.77	7.74	35.91%
YoY %	69.38%	6.15%	-4.87%	2.28%	-9.65%	0.39%	-	-
Horiz. %	158.66%	93.67%	88.24%	92.76%	90.70%	100.39%	100.00%	-
EY	8.14	13.79	14.64	13.93	14.24	12.86	12.92	-26.44%
YoY %	-40.97%	-5.81%	5.10%	-2.18%	10.73%	-0.46%	-	-
Horiz. %	63.00%	106.73%	113.31%	107.82%	110.22%	99.54%	100.00%	-
DY	4.58	7.51	7.18	6.98	7.60	6.74	6.52	-20.92%
YoY %	-39.01%	4.60%	2.87%	-8.16%	12.76%	3.37%	-	-
Horiz. %	70.25%	115.18%	110.12%	107.06%	116.56%	103.37%	100.00%	-
P/NAPS	1.98	2.11	1.88	1.97	0.93	1.07	1.04	53.43%
YoY %	-6.16%	12.23%	-4.57%	111.83%	-13.08%	2.88%	-	-
Horiz. %	190.38%	202.88%	180.77%	189.42%	89.42%	102.88%	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