[SCIPACK] QoQ TTM Result on 31-Mar-2013 [#1]

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
TTM Result
Revenue	310,300	303,899	282,263	283,379	278,752	280,695	282,703	6.38%
YoY %	2.11%	7.67%	-0.39%	1.66%	-0.69%	-0.71%	-	-
Horiz. %	109.76%	107.50%	99.84%	100.24%	98.60%	99.29%	100.00%	-
PBT	36,374	36,336	35,507	36,229	33,921	32,512	28,752	16.92%
YoY %	0.10%	2.33%	-1.99%	6.80%	4.33%	13.08%	-	-
Horiz. %	126.51%	126.38%	123.49%	126.01%	117.98%	113.08%	100.00%	-
Tax	-8,912	-9,553	-9,184	-9,382	-8,901	-7,718	-6,178	27.58%
YoY %	6.71%	-4.02%	2.11%	-5.40%	-15.33%	-24.93%	-	-
Horiz. %	144.25%	154.63%	148.66%	151.86%	144.08%	124.93%	100.00%	-
NP	27,462	26,783	26,323	26,847	25,020	24,794	22,574	13.91%
YoY %	2.54%	1.75%	-1.95%	7.30%	0.91%	9.83%	-	-
Horiz. %	121.65%	118.65%	116.61%	118.93%	110.84%	109.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,462	26,775	26,278	26,650	24,641	24,304	21,944	16.08%
YoY %	2.57%	1.89%	-1.40%	8.15%	1.39%	10.75%	-	-
Horiz. %	125.15%	122.02%	119.75%	121.45%	112.29%	110.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.50%	26.29%	25.87%	25.90%	26.24%	23.74%	21.49%	-
YoY %	-6.81%	1.62%	-0.12%	-1.30%	10.53%	10.47%	-	-
Horiz. %	114.01%	122.34%	120.38%	120.52%	122.10%	110.47%	100.00%	-
Total Cost	282,838	277,116	255,940	256,532	253,732	255,901	260,129	5.72%
YoY %	2.06%	8.27%	-0.23%	1.10%	-0.85%	-1.63%	-	-
Horiz. %	108.73%	106.53%	98.39%	98.62%	97.54%	98.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	113,707	158,895	154,638	154,263	151,088	150,362	75,407	31.39%
YoY %	-28.44%	2.75%	0.24%	2.10%	0.48%	99.40%	-	-
Horiz. %	150.79%	210.72%	205.07%	204.57%	200.36%	199.40%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	17,036	16,464	15,911	17,024	15,098	13,675	11,944	26.62%
YoY %	3.47%	3.48%	-6.54%	12.76%	10.41%	14.49%	-	-
Horiz. %	142.63%	137.84%	133.21%	142.53%	126.41%	114.49%	100.00%	-
Div Payout %	62.04%	61.49%	60.55%	63.88%	61.27%	56.27%	54.43%	-
YoY %	0.89%	1.55%	-5.21%	4.26%	8.89%	3.38%	-	-
Horiz. %	113.98%	112.97%	111.24%	117.36%	112.57%	103.38%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	113,707	158,895	154,638	154,263	151,088	150,362	75,407	31.39%
YoY %	-28.44%	2.75%	0.24%	2.10%	0.48%	99.40%	-	-
Horiz. %	150.79%	210.72%	205.07%	204.57%	200.36%	199.40%	100.00%	-
NOSH	113,707	113,496	113,705	113,429	113,600	113,910	75,407	31.39%
YoY %	0.19%	-0.18%	0.24%	-0.15%	-0.27%	51.06%	-	-
Horiz. %	150.79%	150.51%	150.79%	150.42%	150.65%	151.06%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	8.85%	8.81%	9.33%	9.47%	8.98%	8.83%	7.99%	-
YoY %	0.45%	-5.57%	-1.48%	5.46%	1.70%	10.51%	-	-
Horiz. %	110.76%	110.26%	116.77%	118.52%	112.39%	110.51%	100.00%	-
ROE	24.15%	16.85%	16.99%	17.28%	16.31%	16.16%	29.10%	-
YoY %	43.32%	-0.82%	-1.68%	5.95%	0.93%	-44.47%	-	-
Horiz. %	82.99%	57.90%	58.38%	59.38%	56.05%	55.53%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	272.89	267.76	248.24	249.83	245.38	246.42	374.90	-19.03%
YoY %	1.92%	7.86%	-0.64%	1.81%	-0.42%	-34.27%	-	-
Horiz. %	72.79%	71.42%	66.21%	66.64%	65.45%	65.73%	100.00%	-
EPS	24.15	23.59	23.11	23.49	21.69	21.34	29.10	-11.65%
YoY %	2.37%	2.08%	-1.62%	8.30%	1.64%	-26.67%	-	-
Horiz. %	82.99%	81.07%	79.42%	80.72%	74.54%	73.33%	100.00%	-
DPS	15.00	14.50	14.00	15.01	13.29	12.01	15.84	-3.55%
YoY %	3.45%	3.57%	-6.73%	12.94%	10.66%	-24.18%	-	-
Horiz. %	94.70%	91.54%	88.38%	94.76%	83.90%	75.82%	100.00%	-
NAPS	1.00	1.40	1.36	1.36	1.33	1.32	1.00	0.00%
YoY %	-28.57%	2.94%	0.00%	2.26%	0.76%	32.00%	-	-
Horiz. %	100.00%	140.00%	136.00%	136.00%	133.00%	132.00%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 113,429
RPS	88.93	87.10	80.90	81.22	79.89	80.45	81.02	6.38%
YoY %	2.10%	7.66%	-0.39%	1.66%	-0.70%	-0.70%	-	-
Horiz. %	109.76%	107.50%	99.85%	100.25%	98.61%	99.30%	100.00%	-
EPS	7.87	7.67	7.53	7.64	7.06	6.97	6.29	16.06%
YoY %	2.61%	1.86%	-1.44%	8.22%	1.29%	10.81%	-	-
Horiz. %	125.12%	121.94%	119.71%	121.46%	112.24%	110.81%	100.00%	-
DPS	4.88	4.72	4.56	4.88	4.33	3.92	3.42	26.66%
YoY %	3.39%	3.51%	-6.56%	12.70%	10.46%	14.62%	-	-
Horiz. %	142.69%	138.01%	133.33%	142.69%	126.61%	114.62%	100.00%	-
NAPS	0.3259	0.4554	0.4432	0.4421	0.433	0.4309	0.2161	31.40%
YoY %	-28.44%	2.75%	0.25%	2.10%	0.49%	99.40%	-	-
Horiz. %	150.81%	210.74%	205.09%	204.58%	200.37%	199.40%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	4.15	3.54	3.57	2.81	2.55	2.42	2.05	-
P/RPS	1.52	1.32	1.44	1.12	1.04	0.98	0.55	96.56%
YoY %	15.15%	-8.33%	28.57%	7.69%	6.12%	78.18%	-	-
Horiz. %	276.36%	240.00%	261.82%	203.64%	189.09%	178.18%	100.00%	-
P/EPS	17.18	15.01	15.45	11.96	11.76	11.34	7.04	80.96%
YoY %	14.46%	-2.85%	29.18%	1.70%	3.70%	61.08%	-	-
Horiz. %	244.03%	213.21%	219.46%	169.89%	167.05%	161.08%	100.00%	-
EY	5.82	6.66	6.47	8.36	8.51	8.82	14.20	-44.73%
YoY %	-12.61%	2.94%	-22.61%	-1.76%	-3.51%	-37.89%	-	-
Horiz. %	40.99%	46.90%	45.56%	58.87%	59.93%	62.11%	100.00%	-
DY	3.61	4.10	3.92	5.34	5.21	4.96	7.73	-39.72%
YoY %	-11.95%	4.59%	-26.59%	2.50%	5.04%	-35.83%	-	-
Horiz. %	46.70%	53.04%	50.71%	69.08%	67.40%	64.17%	100.00%	-
P/NAPS	4.15	2.53	2.63	2.07	1.92	1.83	2.05	59.82%
YoY %	64.03%	-3.80%	27.05%	7.81%	4.92%	-10.73%	-	-
Horiz. %	202.44%	123.41%	128.29%	100.98%	93.66%	89.27%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	11/03/14	06/11/13	22/08/13	25/04/13	21/02/13	25/10/12	26/07/12	-
Price	4.30	3.65	3.45	3.10	2.52	2.62	2.11	-
P/RPS	1.58	1.36	1.39	1.24	1.03	1.06	0.56	99.29%
YoY %	16.18%	-2.16%	12.10%	20.39%	-2.83%	89.29%	-	-
Horiz. %	282.14%	242.86%	248.21%	221.43%	183.93%	189.29%	100.00%	-
P/EPS	17.80	15.47	14.93	13.19	11.62	12.28	7.25	81.69%
YoY %	15.06%	3.62%	13.19%	13.51%	-5.37%	69.38%	-	-
Horiz. %	245.52%	213.38%	205.93%	181.93%	160.28%	169.38%	100.00%	-
EY	5.62	6.46	6.70	7.58	8.61	8.14	13.79	-44.94%
YoY %	-13.00%	-3.58%	-11.61%	-11.96%	5.77%	-40.97%	-	-
Horiz. %	40.75%	46.85%	48.59%	54.97%	62.44%	59.03%	100.00%	-
DY	3.49	3.97	4.06	4.84	5.27	4.58	7.51	-39.92%
YoY %	-12.09%	-2.22%	-16.12%	-8.16%	15.07%	-39.01%	-	-
Horiz. %	46.47%	52.86%	54.06%	64.45%	70.17%	60.99%	100.00%	-
P/NAPS	4.30	2.61	2.54	2.28	1.89	1.98	2.11	60.53%
YoY %	64.75%	2.76%	11.40%	20.63%	-4.55%	-6.16%	-	-
Horiz. %	203.79%	123.70%	120.38%	108.06%	89.57%	93.84%	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