[SCIPACK] QoQ TTM Result on 31-Dec-2014 [#4]

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	345,887	342,967	340,269	344,505	340,619	344,822	327,307	3.74%
YoY %	0.85%	0.79%	-1.23%	1.14%	-1.22%	5.35%	-	-
Horiz. %	105.68%	104.78%	103.96%	105.25%	104.07%	105.35%	100.00%	-
PBT	33,960	31,498	30,307	31,048	32,635	36,043	35,762	-3.38%
YoY %	7.82%	3.93%	-2.39%	-4.86%	-9.46%	0.79%	-	-
Horiz. %	94.96%	88.08%	84.75%	86.82%	91.26%	100.79%	100.00%	-
Tax	-7,927	-7,206	-6,988	-7,312	-7,864	-8,888	-8,808	-6.77%
YoY %	-10.01%	-3.12%	4.43%	7.02%	11.52%	-0.91%	-	-
Horiz. %	90.00%	81.81%	79.34%	83.02%	89.28%	100.91%	100.00%	-
NP	26,033	24,292	23,319	23,736	24,771	27,155	26,954	-2.28%
YoY %	7.17%	4.17%	-1.76%	-4.18%	-8.78%	0.75%	-	-
Horiz. %	96.58%	90.12%	86.51%	88.06%	91.90%	100.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,033	24,292	23,319	23,736	24,771	27,155	26,954	-2.28%
YoY %	7.17%	4.17%	-1.76%	-4.18%	-8.78%	0.75%	-	-
Horiz. %	96.58%	90.12%	86.51%	88.06%	91.90%	100.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.34%	22.88%	23.06%	23.55%	24.10%	24.66%	24.63%	-
YoY %	2.01%	-0.78%	-2.08%	-2.28%	-2.27%	0.12%	-	-
Horiz. %	94.76%	92.89%	93.63%	95.62%	97.85%	100.12%	100.00%	-
Total Cost	319,854	318,675	316,950	320,769	315,848	317,667	300,353	4.27%
YoY %	0.37%	0.54%	-1.19%	1.56%	-0.57%	5.76%	-	-
Horiz. %	106.49%	106.10%	105.53%	106.80%	105.16%	105.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	113,372	113,570	113,522	113,378	165,686	166,215	163,961	-21.78%
YoY %	-0.17%	0.04%	0.13%	-31.57%	-0.32%	1.37%	-	-
Horiz. %	69.15%	69.27%	69.24%	69.15%	101.05%	101.37%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	9,166	10,348	12,447	14,775	15,355	17,057	16,484	-32.35%
YoY %	-11.42%	-16.86%	-15.76%	-3.78%	-9.98%	3.48%	-	-
Horiz. %	55.61%	62.78%	75.51%	89.63%	93.15%	103.48%	100.00%	-
Div Payout %	35.21%	42.60%	53.38%	62.25%	61.99%	62.82%	61.16%	-
YoY %	-17.35%	-20.19%	-14.25%	0.42%	-1.32%	2.71%	-	-
Horiz. %	57.57%	69.65%	87.28%	101.78%	101.36%	102.71%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	113,372	113,570	113,522	113,378	165,686	166,215	163,961	-21.78%
YoY %	-0.17%	0.04%	0.13%	-31.57%	-0.32%	1.37%	-	-
Horiz. %	69.15%	69.27%	69.24%	69.15%	101.05%	101.37%	100.00%	-
NOSH	113,372	113,570	113,522	113,378	113,484	113,846	113,862	-0.28%
YoY %	-0.17%	0.04%	0.13%	-0.09%	-0.32%	-0.01%	-	-
Horiz. %	99.57%	99.74%	99.70%	99.57%	99.67%	99.99%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	7.53%	7.08%	6.85%	6.89%	7.27%	7.88%	8.24%	-
YoY %	6.36%	3.36%	-0.58%	-5.23%	-7.74%	-4.37%	-	-
Horiz. %	91.38%	85.92%	83.13%	83.62%	88.23%	95.63%	100.00%	-
ROE	22.96%	21.39%	20.54%	20.94%	14.95%	16.34%	16.44%	-
YoY %	7.34%	4.14%	-1.91%	40.07%	-8.51%	-0.61%	-	-
Horiz. %	139.66%	130.11%	124.94%	127.37%	90.94%	99.39%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	305.09	301.99	299.74	303.85	300.15	302.88	287.46	4.04%
YoY %	1.03%	0.75%	-1.35%	1.23%	-0.90%	5.36%	-	-
Horiz. %	106.13%	105.05%	104.27%	105.70%	104.41%	105.36%	100.00%	-
EPS	22.96	21.39	20.54	20.94	21.83	23.85	23.67	-2.00%
YoY %	7.34%	4.14%	-1.91%	-4.08%	-8.47%	0.76%	-	-
Horiz. %	97.00%	90.37%	86.78%	88.47%	92.23%	100.76%	100.00%	-
DPS	8.08	9.12	10.96	13.00	13.50	15.00	14.50	-32.25%
YoY %	-11.40%	-16.79%	-15.69%	-3.70%	-10.00%	3.45%	-	-
Horiz. %	55.72%	62.90%	75.59%	89.66%	93.10%	103.45%	100.00%	-
NAPS	1.00	1.00	1.00	1.00	1.46	1.46	1.44	-21.56%
YoY %	0.00%	0.00%	0.00%	-31.51%	0.00%	1.39%	-	-
Horiz. %	69.44%	69.44%	69.44%	69.44%	101.39%	101.39%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 113,378
RPS	98.50	97.66	96.90	98.10	97.00	98.19	93.20	3.75%
YoY %	0.86%	0.78%	-1.22%	1.13%	-1.21%	5.35%	-	-
Horiz. %	105.69%	104.79%	103.97%	105.26%	104.08%	105.35%	100.00%	-
EPS	7.41	6.92	6.64	6.76	7.05	7.73	7.68	-2.35%
YoY %	7.08%	4.22%	-1.78%	-4.11%	-8.80%	0.65%	-	-
Horiz. %	96.48%	90.10%	86.46%	88.02%	91.80%	100.65%	100.00%	-
DPS	2.61	2.95	3.54	4.21	4.37	4.86	4.69	-32.31%
YoY %	-11.53%	-16.67%	-15.91%	-3.66%	-10.08%	3.62%	-	-
Horiz. %	55.65%	62.90%	75.48%	89.77%	93.18%	103.62%	100.00%	-
NAPS	0.3228	0.3234	0.3233	0.3229	0.4718	0.4733	0.4669	-21.79%
YoY %	-0.19%	0.03%	0.12%	-31.56%	-0.32%	1.37%	-	-
Horiz. %	69.14%	69.27%	69.24%	69.16%	101.05%	101.37%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	4.40	4.30	4.45	4.26	4.30	4.40	4.63	-
P/RPS	1.44	1.42	1.48	1.40	1.43	1.45	1.61	-7.16%
YoY %	1.41%	-4.05%	5.71%	-2.10%	-1.38%	-9.94%	-	-
Horiz. %	89.44%	88.20%	91.93%	86.96%	88.82%	90.06%	100.00%	-
P/EPS	19.16	20.10	21.66	20.35	19.70	18.45	19.56	-1.36%
YoY %	-4.68%	-7.20%	6.44%	3.30%	6.78%	-5.67%	-	-
Horiz. %	97.96%	102.76%	110.74%	104.04%	100.72%	94.33%	100.00%	-
EY	5.22	4.97	4.62	4.91	5.08	5.42	5.11	1.42%
YoY %	5.03%	7.58%	-5.91%	-3.35%	-6.27%	6.07%	-	-
Horiz. %	102.15%	97.26%	90.41%	96.09%	99.41%	106.07%	100.00%	-
DY	1.84	2.12	2.46	3.05	3.14	3.41	3.13	-29.80%
YoY %	-13.21%	-13.82%	-19.34%	-2.87%	-7.92%	8.95%	-	-
Horiz. %	58.79%	67.73%	78.59%	97.44%	100.32%	108.95%	100.00%	-
P/NAPS	4.40	4.30	4.45	4.26	2.95	3.01	3.22	23.11%
YoY %	2.33%	-3.37%	4.46%	44.41%	-1.99%	-6.52%	-	-
Horiz. %	136.65%	133.54%	138.20%	132.30%	91.61%	93.48%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	17/11/15	12/08/15	07/05/15	11/02/15	21/10/14	23/07/14	12/05/14	-
Price	5.24	4.24	4.32	4.63	4.25	4.40	4.50	-
P/RPS	1.72	1.40	1.44	1.52	1.42	1.45	1.57	6.26%
YoY %	22.86%	-2.78%	-5.26%	7.04%	-2.07%	-7.64%	-	-
Horiz. %	109.55%	89.17%	91.72%	96.82%	90.45%	92.36%	100.00%	-
P/EPS	22.82	19.82	21.03	22.12	19.47	18.45	19.01	12.93%
YoY %	15.14%	-5.75%	-4.93%	13.61%	5.53%	-2.95%	-	-
Horiz. %	120.04%	104.26%	110.63%	116.36%	102.42%	97.05%	100.00%	-
EY	4.38	5.04	4.75	4.52	5.14	5.42	5.26	-11.48%
YoY %	-13.10%	6.11%	5.09%	-12.06%	-5.17%	3.04%	-	-
Horiz. %	83.27%	95.82%	90.30%	85.93%	97.72%	103.04%	100.00%	-
DY	1.54	2.15	2.54	2.81	3.18	3.41	3.22	-38.81%
YoY %	-28.37%	-15.35%	-9.61%	-11.64%	-6.74%	5.90%	-	-
Horiz. %	47.83%	66.77%	78.88%	87.27%	98.76%	105.90%	100.00%	-
P/NAPS	5.24	4.24	4.32	4.63	2.91	3.01	3.12	41.24%
YoY %	23.58%	-1.85%	-6.70%	59.11%	-3.32%	-3.53%	-	-
Horiz. %	167.95%	135.90%	138.46%	148.40%	93.27%	96.47%	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 - 24 June 2024

MQ Trader

MQ Trading Signals

2024-06-24 09:00:00

EMA 5

Hourly

BUY

2024-06-24 09:00:00

ADX

Hourly

BUY

2024-06-24 09:00:00

TURTLE SYSTEM 20

Hourly

BUY

2024-06-24 09:00:00

EMA 5

30 Mins

BUY

2024-06-24 09:00:00

ADX

30 Mins

BUY

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

JCY

JCY INTERNATIONAL BERHAD

968

HLIND

HONG LEONG INDUSTRIES BHD

953

PTRANS

PERAK TRANSIT BERHAD

952

GENTING

GENTING BHD

908

DNEX

DAGANG NEXCHANGE BERHAD

582

NOTION

NOTION VTEC BHD

487

MAYBANK

MALAYAN BANKING BHD

453

PBBANK

PUBLIC BANK BHD

441

HEXCAP

HEXTAR CAPITAL BERHAD

438

Daily Stocks

HSI-HUZ

0.205

-0.015

222,513,900

HSI-CXF

0.125

0.00

201,475,700

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

-0.015

136,230,100

INGENIEU

0.065

0.00

100,575,400

AHB-WC

0.065

+0.005

92,074,800

HSI-CV4

0.14

0.00

81,011,100

EDUSPEC-OR

0.005

0.00

75,002,700

TECHBASE

0.235

+0.03

71,862,200

HSI-CXV

0.145

-0.01

69,976,800

More active Stocks

PETGAS

18.34

+0.42

408,100

2.00

+0.27

12,791,900

PPB

14.56

+0.26

759,600

KESM

7.41

+0.24

291,300

GAMUDA

6.54

+0.16

17,125,500

PJBUMI

0.85

+0.135

1,365,100

PMETAL

5.83

+0.13

12,234,300

MCLEAN

0.41

+0.125

44,296,400

IHH

6.30

+0.12

3,699,200

EG-WD

0.405

+0.11

49,130,300

More gainer Stocks

NESTLE

123.00

-1.00

43,600

DLADY

35.82

-0.50

87,500

PIE

6.30

-0.41

664,800

MPI

38.82

-0.40

271,400

F&N

31.66

-0.34

354,900

HLFG

17.06

-0.30

63,000

HARTA

3.17

-0.25

11,515,400

KLK

20.44

-0.22

452,700

YTLPOWR

4.88

-0.20

14,951,400

HSI-CVX

0.935

-0.185

10,100

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