[SCIPACK] QoQ TTM Result on 31-Mar-2012 [#1]

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
TTM Result
Revenue	278,752	280,695	282,703	285,318	284,229	283,988	287,750	-2.08%
YoY %	-0.69%	-0.71%	-0.92%	0.38%	0.08%	-1.31%	-	-
Horiz. %	96.87%	97.55%	98.25%	99.15%	98.78%	98.69%	100.00%	-
PBT	33,921	32,512	28,752	26,582	25,277	23,472	24,276	24.85%
YoY %	4.33%	13.08%	8.16%	5.16%	7.69%	-3.31%	-	-
Horiz. %	139.73%	133.93%	118.44%	109.50%	104.12%	96.69%	100.00%	-
Tax	-8,901	-7,718	-6,178	-5,387	-4,521	-4,402	-4,996	46.70%
YoY %	-15.33%	-24.93%	-14.68%	-19.16%	-2.70%	11.89%	-	-
Horiz. %	178.16%	154.48%	123.66%	107.83%	90.49%	88.11%	100.00%	-
NP	25,020	24,794	22,574	21,195	20,756	19,070	19,280	18.88%
YoY %	0.91%	9.83%	6.51%	2.12%	8.84%	-1.09%	-	-
Horiz. %	129.77%	128.60%	117.09%	109.93%	107.66%	98.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,641	24,304	21,944	20,532	20,075	18,319	18,601	20.51%
YoY %	1.39%	10.75%	6.88%	2.28%	9.59%	-1.52%	-	-
Horiz. %	132.47%	130.66%	117.97%	110.38%	107.92%	98.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.24%	23.74%	21.49%	20.27%	17.89%	18.75%	20.58%	-
YoY %	10.53%	10.47%	6.02%	13.30%	-4.59%	-8.89%	-	-
Horiz. %	127.50%	115.35%	104.42%	98.49%	86.93%	91.11%	100.00%	-
Total Cost	253,732	255,901	260,129	264,123	263,473	264,918	268,470	-3.67%
YoY %	-0.85%	-1.63%	-1.51%	0.25%	-0.55%	-1.32%	-	-
Horiz. %	94.51%	95.32%	96.89%	98.38%	98.14%	98.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	151,088	150,362	75,407	74,605	73,143	137,643	135,613	7.43%
YoY %	0.48%	99.40%	1.07%	2.00%	-46.86%	1.50%	-	-
Horiz. %	111.41%	110.88%	55.60%	55.01%	53.94%	101.50%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Dividend
Div	15,098	13,675	11,944	10,042	10,052	9,770	9,776	33.43%
YoY %	10.41%	14.49%	18.94%	-0.10%	2.89%	-0.06%	-	-
Horiz. %	154.44%	139.88%	122.18%	102.72%	102.82%	99.94%	100.00%	-
Div Payout %	61.27%	56.27%	54.43%	48.91%	50.08%	53.34%	52.56%	-
YoY %	8.89%	3.38%	11.29%	-2.34%	-6.11%	1.48%	-	-
Horiz. %	116.57%	107.06%	103.56%	93.06%	95.28%	101.48%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Equity
Net Worth	151,088	150,362	75,407	74,605	73,143	137,643	135,613	7.43%
YoY %	0.48%	99.40%	1.07%	2.00%	-46.86%	1.50%	-	-
Horiz. %	111.41%	110.88%	55.60%	55.01%	53.94%	101.50%	100.00%	-
NOSH	113,600	113,910	75,407	74,605	73,143	75,215	74,924	31.81%
YoY %	-0.27%	51.06%	1.07%	2.00%	-2.75%	0.39%	-	-
Horiz. %	151.62%	152.03%	100.64%	99.57%	97.62%	100.39%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Ratio Analysis
NP Margin	8.98%	8.83%	7.99%	7.43%	7.30%	6.72%	6.70%	-
YoY %	1.70%	10.51%	7.54%	1.78%	8.63%	0.30%	-	-
Horiz. %	134.03%	131.79%	119.25%	110.90%	108.96%	100.30%	100.00%	-
ROE	16.31%	16.16%	29.10%	27.52%	27.45%	13.31%	13.72%	-
YoY %	0.93%	-44.47%	5.74%	0.26%	106.24%	-2.99%	-	-
Horiz. %	118.88%	117.78%	212.10%	200.58%	200.07%	97.01%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Per Share
RPS	245.38	246.42	374.90	382.44	388.59	377.57	384.05	-25.71%
YoY %	-0.42%	-34.27%	-1.97%	-1.58%	2.92%	-1.69%	-	-
Horiz. %	63.89%	64.16%	97.62%	99.58%	101.18%	98.31%	100.00%	-
EPS	21.69	21.34	29.10	27.52	27.45	24.36	24.83	-8.58%
YoY %	1.64%	-26.67%	5.74%	0.26%	12.68%	-1.89%	-	-
Horiz. %	87.35%	85.94%	117.20%	110.83%	110.55%	98.11%	100.00%	-
DPS	13.29	12.01	15.84	13.50	13.74	13.00	13.00	1.47%
YoY %	10.66%	-24.18%	17.33%	-1.75%	5.69%	0.00%	-	-
Horiz. %	102.23%	92.38%	121.85%	103.85%	105.69%	100.00%	100.00%	-
NAPS	1.33	1.32	1.00	1.00	1.00	1.83	1.81	-18.49%
YoY %	0.76%	32.00%	0.00%	0.00%	-45.36%	1.10%	-	-
Horiz. %	73.48%	72.93%	55.25%	55.25%	55.25%	101.10%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 74,605
RPS	79.38	79.93	80.50	81.25	80.94	80.87	81.94	-2.08%
YoY %	-0.69%	-0.71%	-0.92%	0.38%	0.09%	-1.31%	-	-
Horiz. %	96.88%	97.55%	98.24%	99.16%	98.78%	98.69%	100.00%	-
EPS	7.02	6.92	6.25	5.85	5.72	5.22	5.30	20.50%
YoY %	1.45%	10.72%	6.84%	2.27%	9.58%	-1.51%	-	-
Horiz. %	132.45%	130.57%	117.92%	110.38%	107.92%	98.49%	100.00%	-
DPS	4.30	3.89	3.40	2.86	2.86	2.78	2.78	33.56%
YoY %	10.54%	14.41%	18.88%	0.00%	2.88%	0.00%	-	-
Horiz. %	154.68%	139.93%	122.30%	102.88%	102.88%	100.00%	100.00%	-
NAPS	0.4302	0.4282	0.2147	0.2124	0.2083	0.392	0.3862	7.42%
YoY %	0.47%	99.44%	1.08%	1.97%	-46.86%	1.50%	-	-
Horiz. %	111.39%	110.88%	55.59%	55.00%	53.94%	101.50%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	-
Price	2.55	2.42	2.05	1.87	1.77	1.63	1.74	-
P/RPS	1.04	0.98	0.55	0.49	0.46	0.43	0.45	74.35%
YoY %	6.12%	78.18%	12.24%	6.52%	6.98%	-4.44%	-	-
Horiz. %	231.11%	217.78%	122.22%	108.89%	102.22%	95.56%	100.00%	-
P/EPS	11.76	11.34	7.04	6.79	6.45	6.69	7.01	40.96%
YoY %	3.70%	61.08%	3.68%	5.27%	-3.59%	-4.56%	-	-
Horiz. %	167.76%	161.77%	100.43%	96.86%	92.01%	95.44%	100.00%	-
EY	8.51	8.82	14.20	14.72	15.51	14.94	14.27	-29.03%
YoY %	-3.51%	-37.89%	-3.53%	-5.09%	3.82%	4.70%	-	-
Horiz. %	59.64%	61.81%	99.51%	103.15%	108.69%	104.70%	100.00%	-
DY	5.21	4.96	7.73	7.22	7.76	7.98	7.47	-21.26%
YoY %	5.04%	-35.83%	7.06%	-6.96%	-2.76%	6.83%	-	-
Horiz. %	69.75%	66.40%	103.48%	96.65%	103.88%	106.83%	100.00%	-
P/NAPS	1.92	1.83	2.05	1.87	1.77	0.89	0.96	58.40%
YoY %	4.92%	-10.73%	9.63%	5.65%	98.88%	-7.29%	-	-
Horiz. %	200.00%	190.63%	213.54%	194.79%	184.38%	92.71%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	21/02/13	25/10/12	26/07/12	26/04/12	17/02/12	21/10/11	28/07/11	-
Price	2.52	2.62	2.11	1.88	1.97	1.71	1.93	-
P/RPS	1.03	1.06	0.56	0.49	0.51	0.45	0.50	61.54%
YoY %	-2.83%	89.29%	14.29%	-3.92%	13.33%	-10.00%	-	-
Horiz. %	206.00%	212.00%	112.00%	98.00%	102.00%	90.00%	100.00%	-
P/EPS	11.62	12.28	7.25	6.83	7.18	7.02	7.77	30.61%
YoY %	-5.37%	69.38%	6.15%	-4.87%	2.28%	-9.65%	-	-
Horiz. %	149.55%	158.04%	93.31%	87.90%	92.41%	90.35%	100.00%	-
EY	8.61	8.14	13.79	14.64	13.93	14.24	12.86	-23.37%
YoY %	5.77%	-40.97%	-5.81%	5.10%	-2.18%	10.73%	-	-
Horiz. %	66.95%	63.30%	107.23%	113.84%	108.32%	110.73%	100.00%	-
DY	5.27	4.58	7.51	7.18	6.98	7.60	6.74	-15.06%
YoY %	15.07%	-39.01%	4.60%	2.87%	-8.16%	12.76%	-	-
Horiz. %	78.19%	67.95%	111.42%	106.53%	103.56%	112.76%	100.00%	-
P/NAPS	1.89	1.98	2.11	1.88	1.97	0.93	1.07	45.87%
YoY %	-4.55%	-6.16%	12.23%	-4.57%	111.83%	-13.08%	-	-
Horiz. %	176.64%	185.05%	197.20%	175.70%	184.11%	86.92%	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

975

HLIND

HONG LEONG INDUSTRIES BHD

950

PTRANS

PERAK TRANSIT BERHAD

946

GENTING

GENTING BHD

898

DNEX

DAGANG NEXCHANGE BERHAD

575

NOTION

NOTION VTEC BHD

501

PBBANK

PUBLIC BANK BHD

470

HEXCAP

HEXTAR CAPITAL BERHAD

461

MAYBANK

MALAYAN BANKING BHD

459

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