[SCIPACK] QoQ TTM Result on 31-Mar-2011 [#1]

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
TTM Result
Revenue	284,229	283,988	287,750	275,732	267,749	246,867	229,257	15.36%
YoY %	0.08%	-1.31%	4.36%	2.98%	8.46%	7.68%	-	-
Horiz. %	123.98%	123.87%	125.51%	120.27%	116.79%	107.68%	100.00%	-
PBT	25,277	23,472	24,276	23,362	23,826	25,237	26,130	-2.18%
YoY %	7.69%	-3.31%	3.91%	-1.95%	-5.59%	-3.42%	-	-
Horiz. %	96.74%	89.83%	92.90%	89.41%	91.18%	96.58%	100.00%	-
Tax	-4,521	-4,402	-4,996	-4,992	-5,118	-4,758	-4,564	-0.62%
YoY %	-2.70%	11.89%	-0.08%	2.46%	-7.57%	-4.25%	-	-
Horiz. %	99.06%	96.45%	109.47%	109.38%	112.14%	104.25%	100.00%	-
NP	20,756	19,070	19,280	18,370	18,708	20,479	21,566	-2.51%
YoY %	8.84%	-1.09%	4.95%	-1.81%	-8.65%	-5.04%	-	-
Horiz. %	96.24%	88.43%	89.40%	85.18%	86.75%	94.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,075	18,319	18,601	17,815	18,186	20,086	21,174	-3.48%
YoY %	9.59%	-1.52%	4.41%	-2.04%	-9.46%	-5.14%	-	-
Horiz. %	94.81%	86.52%	87.85%	84.14%	85.89%	94.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.89%	18.75%	20.58%	21.37%	21.48%	18.85%	17.47%	-
YoY %	-4.59%	-8.89%	-3.70%	-0.51%	13.95%	7.90%	-	-
Horiz. %	102.40%	107.33%	117.80%	122.32%	122.95%	107.90%	100.00%	-
Total Cost	263,473	264,918	268,470	257,362	249,041	226,388	207,691	17.13%
YoY %	-0.55%	-1.32%	4.32%	3.34%	10.01%	9.00%	-	-
Horiz. %	126.86%	127.55%	129.26%	123.92%	119.91%	109.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	73,143	137,643	135,613	132,635	132,204	130,425	125,145	-30.02%
YoY %	-46.86%	1.50%	2.25%	0.33%	1.36%	4.22%	-	-
Horiz. %	58.45%	109.99%	108.36%	105.99%	105.64%	104.22%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	10,052	9,770	9,776	9,027	9,407	11,659	13,192	-16.53%
YoY %	2.89%	-0.06%	8.30%	-4.04%	-19.32%	-11.62%	-	-
Horiz. %	76.20%	74.06%	74.11%	68.43%	71.31%	88.38%	100.00%	-
Div Payout %	50.08%	53.34%	52.56%	50.67%	51.73%	58.05%	62.31%	-
YoY %	-6.11%	1.48%	3.73%	-2.05%	-10.89%	-6.84%	-	-
Horiz. %	80.37%	85.60%	84.35%	81.32%	83.02%	93.16%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	73,143	137,643	135,613	132,635	132,204	130,425	125,145	-30.02%
YoY %	-46.86%	1.50%	2.25%	0.33%	1.36%	4.22%	-	-
Horiz. %	58.45%	109.99%	108.36%	105.99%	105.64%	104.22%	100.00%	-
NOSH	73,143	75,215	74,924	74,935	75,545	75,390	74,937	-1.59%
YoY %	-2.75%	0.39%	-0.01%	-0.81%	0.21%	0.60%	-	-
Horiz. %	97.61%	100.37%	99.98%	100.00%	100.81%	100.60%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	7.30%	6.72%	6.70%	6.66%	6.99%	8.30%	9.41%	-
YoY %	8.63%	0.30%	0.60%	-4.72%	-15.78%	-11.80%	-	-
Horiz. %	77.58%	71.41%	71.20%	70.78%	74.28%	88.20%	100.00%	-
ROE	27.45%	13.31%	13.72%	13.43%	13.76%	15.40%	16.92%	-
YoY %	106.24%	-2.99%	2.16%	-2.40%	-10.65%	-8.98%	-	-
Horiz. %	162.23%	78.66%	81.09%	79.37%	81.32%	91.02%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	388.59	377.57	384.05	367.96	354.42	327.45	305.93	17.23%
YoY %	2.92%	-1.69%	4.37%	3.82%	8.24%	7.03%	-	-
Horiz. %	127.02%	123.42%	125.54%	120.28%	115.85%	107.03%	100.00%	-
EPS	27.45	24.36	24.83	23.77	24.07	26.64	28.26	-1.91%
YoY %	12.68%	-1.89%	4.46%	-1.25%	-9.65%	-5.73%	-	-
Horiz. %	97.13%	86.20%	87.86%	84.11%	85.17%	94.27%	100.00%	-
DPS	13.74	13.00	13.00	12.00	12.50	15.50	17.50	-14.85%
YoY %	5.69%	0.00%	8.33%	-4.00%	-19.35%	-11.43%	-	-
Horiz. %	78.51%	74.29%	74.29%	68.57%	71.43%	88.57%	100.00%	-
NAPS	1.00	1.83	1.81	1.77	1.75	1.73	1.67	-28.89%
YoY %	-45.36%	1.10%	2.26%	1.14%	1.16%	3.59%	-	-
Horiz. %	59.88%	109.58%	108.38%	105.99%	104.79%	103.59%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 74,935
RPS	80.94	80.87	81.94	78.52	76.24	70.30	65.28	15.36%
YoY %	0.09%	-1.31%	4.36%	2.99%	8.45%	7.69%	-	-
Horiz. %	123.99%	123.88%	125.52%	120.28%	116.79%	107.69%	100.00%	-
EPS	5.72	5.22	5.30	5.07	5.18	5.72	6.03	-3.44%
YoY %	9.58%	-1.51%	4.54%	-2.12%	-9.44%	-5.14%	-	-
Horiz. %	94.86%	86.57%	87.89%	84.08%	85.90%	94.86%	100.00%	-
DPS	2.86	2.78	2.78	2.57	2.68	3.32	3.76	-16.63%
YoY %	2.88%	0.00%	8.17%	-4.10%	-19.28%	-11.70%	-	-
Horiz. %	76.06%	73.94%	73.94%	68.35%	71.28%	88.30%	100.00%	-
NAPS	0.2083	0.392	0.3862	0.3777	0.3765	0.3714	0.3564	-30.02%
YoY %	-46.86%	1.50%	2.25%	0.32%	1.37%	4.21%	-	-
Horiz. %	58.45%	109.99%	108.36%	105.98%	105.64%	104.21%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	1.77	1.63	1.74	1.72	1.75	2.01	2.11	-
P/RPS	0.46	0.43	0.45	0.47	0.49	0.61	0.69	-23.62%
YoY %	6.98%	-4.44%	-4.26%	-4.08%	-19.67%	-11.59%	-	-
Horiz. %	66.67%	62.32%	65.22%	68.12%	71.01%	88.41%	100.00%	-
P/EPS	6.45	6.69	7.01	7.23	7.27	7.54	7.47	-9.29%
YoY %	-3.59%	-4.56%	-3.04%	-0.55%	-3.58%	0.94%	-	-
Horiz. %	86.35%	89.56%	93.84%	96.79%	97.32%	100.94%	100.00%	-
EY	15.51	14.94	14.27	13.82	13.76	13.26	13.39	10.26%
YoY %	3.82%	4.70%	3.26%	0.44%	3.77%	-0.97%	-	-
Horiz. %	115.83%	111.58%	106.57%	103.21%	102.76%	99.03%	100.00%	-
DY	7.76	7.98	7.47	6.98	7.14	7.71	8.29	-4.29%
YoY %	-2.76%	6.83%	7.02%	-2.24%	-7.39%	-7.00%	-	-
Horiz. %	93.61%	96.26%	90.11%	84.20%	86.13%	93.00%	100.00%	-
P/NAPS	1.77	0.89	0.96	0.97	1.00	1.16	1.26	25.35%
YoY %	98.88%	-7.29%	-1.03%	-3.00%	-13.79%	-7.94%	-	-
Horiz. %	140.48%	70.63%	76.19%	76.98%	79.37%	92.06%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	17/02/12	21/10/11	28/07/11	05/05/11	17/02/11	11/11/10	28/07/10	-
Price	1.97	1.71	1.93	1.84	1.70	1.88	2.22	-
P/RPS	0.51	0.45	0.50	0.50	0.48	0.57	0.73	-21.21%
YoY %	13.33%	-10.00%	0.00%	4.17%	-15.79%	-21.92%	-	-
Horiz. %	69.86%	61.64%	68.49%	68.49%	65.75%	78.08%	100.00%	-
P/EPS	7.18	7.02	7.77	7.74	7.06	7.06	7.86	-5.83%
YoY %	2.28%	-9.65%	0.39%	9.63%	0.00%	-10.18%	-	-
Horiz. %	91.35%	89.31%	98.85%	98.47%	89.82%	89.82%	100.00%	-
EY	13.93	14.24	12.86	12.92	14.16	14.17	12.73	6.17%
YoY %	-2.18%	10.73%	-0.46%	-8.76%	-0.07%	11.31%	-	-
Horiz. %	109.43%	111.86%	101.02%	101.49%	111.23%	111.31%	100.00%	-
DY	6.98	7.60	6.74	6.52	7.35	8.24	7.88	-7.74%
YoY %	-8.16%	12.76%	3.37%	-11.29%	-10.80%	4.57%	-	-
Horiz. %	88.58%	96.45%	85.53%	82.74%	93.27%	104.57%	100.00%	-
P/NAPS	1.97	0.93	1.07	1.04	0.97	1.09	1.33	29.84%
YoY %	111.83%	-13.08%	2.88%	7.22%	-11.01%	-18.05%	-	-
Horiz. %	148.12%	69.92%	80.45%	78.20%	72.93%	81.95%	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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

766

MPI

MALAYSIAN PACIFIC INDUSTRIES

718

PTRANS

PERAK TRANSIT BERHAD

706

HLIND

HONG LEONG INDUSTRIES BHD

701

YTLPOWR

YTL POWER INTERNATIONAL BHD

589

MYEG

MY E.G. SERVICES BHD

561

GENTING

GENTING BHD

547

NOTION

NOTION VTEC BHD

513

SAPNRG

SAPURA ENERGY BERHAD

489

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

INIX-OR

0.02

0.00

141,839,900

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

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

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