[SCIPACK] QoQ TTM Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	267,749	246,867	229,257	225,635	221,788	223,878	224,075	12.56%
YoY %	8.46%	7.68%	1.61%	1.73%	-0.93%	-0.09%	-	-
Horiz. %	119.49%	110.17%	102.31%	100.70%	98.98%	99.91%	100.00%	-
PBT	23,826	25,237	26,130	27,862	27,141	22,407	17,049	24.92%
YoY %	-5.59%	-3.42%	-6.22%	2.66%	21.13%	31.43%	-	-
Horiz. %	139.75%	148.03%	153.26%	163.42%	159.19%	131.43%	100.00%	-
Tax	-5,118	-4,758	-4,564	-4,638	-3,957	-3,168	-2,240	73.21%
YoY %	-7.57%	-4.25%	1.60%	-17.21%	-24.91%	-41.43%	-	-
Horiz. %	228.48%	212.41%	203.75%	207.05%	176.65%	141.43%	100.00%	-
NP	18,708	20,479	21,566	23,224	23,184	19,239	14,809	16.81%
YoY %	-8.65%	-5.04%	-7.14%	0.17%	20.51%	29.91%	-	-
Horiz. %	126.33%	138.29%	145.63%	156.82%	156.55%	129.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,186	20,086	21,174	22,746	22,763	18,978	14,565	15.90%
YoY %	-9.46%	-5.14%	-6.91%	-0.07%	19.94%	30.30%	-	-
Horiz. %	124.86%	137.91%	145.38%	156.17%	156.29%	130.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.48%	18.85%	17.47%	16.65%	14.58%	14.14%	13.14%	-
YoY %	13.95%	7.90%	4.92%	14.20%	3.11%	7.61%	-	-
Horiz. %	163.47%	143.46%	132.95%	126.71%	110.96%	107.61%	100.00%	-
Total Cost	249,041	226,388	207,691	202,411	198,604	204,639	209,266	12.26%
YoY %	10.01%	9.00%	2.61%	1.92%	-2.95%	-2.21%	-	-
Horiz. %	119.01%	108.18%	99.25%	96.72%	94.91%	97.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	132,204	130,425	125,145	121,669	124,263	122,966	119,905	6.70%
YoY %	1.36%	4.22%	2.86%	-2.09%	1.05%	2.55%	-	-
Horiz. %	110.26%	108.77%	104.37%	101.47%	103.63%	102.55%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	9,407	11,659	13,192	14,354	11,726	6,830	3,035	112.14%
YoY %	-19.32%	-11.62%	-8.10%	22.41%	71.68%	125.04%	-	-
Horiz. %	309.95%	384.15%	434.66%	472.95%	386.36%	225.04%	100.00%	-
Div Payout %	51.73%	58.05%	62.31%	63.11%	51.51%	35.99%	20.84%	-
YoY %	-10.89%	-6.84%	-1.27%	22.52%	43.12%	72.70%	-	-
Horiz. %	248.22%	278.55%	298.99%	302.83%	247.17%	172.70%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	132,204	130,425	125,145	121,669	124,263	122,966	119,905	6.70%
YoY %	1.36%	4.22%	2.86%	-2.09%	1.05%	2.55%	-	-
Horiz. %	110.26%	108.77%	104.37%	101.47%	103.63%	102.55%	100.00%	-
NOSH	75,545	75,390	74,937	75,104	75,310	75,905	75,889	-0.30%
YoY %	0.21%	0.60%	-0.22%	-0.27%	-0.78%	0.02%	-	-
Horiz. %	99.55%	99.34%	98.75%	98.97%	99.24%	100.02%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	6.99%	8.30%	9.41%	10.29%	10.45%	8.59%	6.61%	-
YoY %	-15.78%	-11.80%	-8.55%	-1.53%	21.65%	29.95%	-	-
Horiz. %	105.75%	125.57%	142.36%	155.67%	158.09%	129.95%	100.00%	-
ROE	13.76%	15.40%	16.92%	18.69%	18.32%	15.43%	12.15%	-
YoY %	-10.65%	-8.98%	-9.47%	2.02%	18.73%	27.00%	-	-
Horiz. %	113.25%	126.75%	139.26%	153.83%	150.78%	127.00%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	354.42	327.45	305.93	300.43	294.50	294.94	295.27	12.90%
YoY %	8.24%	7.03%	1.83%	2.01%	-0.15%	-0.11%	-	-
Horiz. %	120.03%	110.90%	103.61%	101.75%	99.74%	99.89%	100.00%	-
EPS	24.07	26.64	28.26	30.29	30.23	25.00	19.19	16.25%
YoY %	-9.65%	-5.73%	-6.70%	0.20%	20.92%	30.28%	-	-
Horiz. %	125.43%	138.82%	147.26%	157.84%	157.53%	130.28%	100.00%	-
DPS	12.50	15.50	17.50	19.00	15.50	9.00	4.00	113.30%
YoY %	-19.35%	-11.43%	-7.89%	22.58%	72.22%	125.00%	-	-
Horiz. %	312.50%	387.50%	437.50%	475.00%	387.50%	225.00%	100.00%	-
NAPS	1.75	1.73	1.67	1.62	1.65	1.62	1.58	7.03%
YoY %	1.16%	3.59%	3.09%	-1.82%	1.85%	2.53%	-	-
Horiz. %	110.76%	109.49%	105.70%	102.53%	104.43%	102.53%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 75,104
RPS	76.74	70.75	65.71	64.67	63.56	64.16	64.22	12.57%
YoY %	8.47%	7.67%	1.61%	1.75%	-0.94%	-0.09%	-	-
Horiz. %	119.50%	110.17%	102.32%	100.70%	98.97%	99.91%	100.00%	-
EPS	5.21	5.76	6.07	6.52	6.52	5.44	4.17	15.95%
YoY %	-9.55%	-5.11%	-6.90%	0.00%	19.85%	30.46%	-	-
Horiz. %	124.94%	138.13%	145.56%	156.35%	156.35%	130.46%	100.00%	-
DPS	2.70	3.34	3.78	4.11	3.36	1.96	0.87	112.32%
YoY %	-19.16%	-11.64%	-8.03%	22.32%	71.43%	125.29%	-	-
Horiz. %	310.34%	383.91%	434.48%	472.41%	386.21%	225.29%	100.00%	-
NAPS	0.3789	0.3738	0.3587	0.3487	0.3561	0.3524	0.3437	6.69%
YoY %	1.36%	4.21%	2.87%	-2.08%	1.05%	2.53%	-	-
Horiz. %	110.24%	108.76%	104.36%	101.45%	103.61%	102.53%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	1.75	2.01	2.11	2.41	1.53	1.11	0.48	-
P/RPS	0.49	0.61	0.69	0.80	0.52	0.38	0.16	110.45%
YoY %	-19.67%	-11.59%	-13.75%	53.85%	36.84%	137.50%	-	-
Horiz. %	306.25%	381.25%	431.25%	500.00%	325.00%	237.50%	100.00%	-
P/EPS	7.27	7.54	7.47	7.96	5.06	4.44	2.50	103.33%
YoY %	-3.58%	0.94%	-6.16%	57.31%	13.96%	77.60%	-	-
Horiz. %	290.80%	301.60%	298.80%	318.40%	202.40%	177.60%	100.00%	-
EY	13.76	13.26	13.39	12.57	19.76	22.52	39.98	-50.79%
YoY %	3.77%	-0.97%	6.52%	-36.39%	-12.26%	-43.67%	-	-
Horiz. %	34.42%	33.17%	33.49%	31.44%	49.42%	56.33%	100.00%	-
DY	7.14	7.71	8.29	7.88	10.13	8.11	8.33	-9.74%
YoY %	-7.39%	-7.00%	5.20%	-22.21%	24.91%	-2.64%	-	-
Horiz. %	85.71%	92.56%	99.52%	94.60%	121.61%	97.36%	100.00%	-
P/NAPS	1.00	1.16	1.26	1.49	0.93	0.69	0.30	122.65%
YoY %	-13.79%	-7.94%	-15.44%	60.22%	34.78%	130.00%	-	-
Horiz. %	333.33%	386.67%	420.00%	496.67%	310.00%	230.00%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	17/02/11	11/11/10	28/07/10	03/05/10	10/02/10	17/11/09	28/07/09	-
Price	1.70	1.88	2.22	2.14	1.99	1.48	0.93	-
P/RPS	0.48	0.57	0.73	0.71	0.68	0.50	0.31	33.73%
YoY %	-15.79%	-21.92%	2.82%	4.41%	36.00%	61.29%	-	-
Horiz. %	154.84%	183.87%	235.48%	229.03%	219.35%	161.29%	100.00%	-
P/EPS	7.06	7.06	7.86	7.07	6.58	5.92	4.85	28.35%
YoY %	0.00%	-10.18%	11.17%	7.45%	11.15%	22.06%	-	-
Horiz. %	145.57%	145.57%	162.06%	145.77%	135.67%	122.06%	100.00%	-
EY	14.16	14.17	12.73	14.15	15.19	16.89	20.64	-22.16%
YoY %	-0.07%	11.31%	-10.04%	-6.85%	-10.07%	-18.17%	-	-
Horiz. %	68.60%	68.65%	61.68%	68.56%	73.59%	81.83%	100.00%	-
DY	7.35	8.24	7.88	8.88	7.79	6.08	4.30	42.81%
YoY %	-10.80%	4.57%	-11.26%	13.99%	28.12%	41.40%	-	-
Horiz. %	170.93%	191.63%	183.26%	206.51%	181.16%	141.40%	100.00%	-
P/NAPS	0.97	1.09	1.33	1.32	1.21	0.91	0.59	39.17%
YoY %	-11.01%	-18.05%	0.76%	9.09%	32.97%	54.24%	-	-
Horiz. %	164.41%	184.75%	225.42%	223.73%	205.08%	154.24%	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