[SCIPACK] QoQ TTM Result on 31-Mar-2015 [#1]

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
TTM Result
Revenue	344,953	345,887	342,967	340,269	344,505	340,619	344,822	0.02%
YoY %	-0.27%	0.85%	0.79%	-1.23%	1.14%	-1.22%	-	-
Horiz. %	100.04%	100.31%	99.46%	98.68%	99.91%	98.78%	100.00%	-
PBT	35,728	33,960	31,498	30,307	31,048	32,635	36,043	-0.58%
YoY %	5.21%	7.82%	3.93%	-2.39%	-4.86%	-9.46%	-	-
Horiz. %	99.13%	94.22%	87.39%	84.09%	86.14%	90.54%	100.00%	-
Tax	-9,007	-7,927	-7,206	-6,988	-7,312	-7,864	-8,888	0.88%
YoY %	-13.62%	-10.01%	-3.12%	4.43%	7.02%	11.52%	-	-
Horiz. %	101.34%	89.19%	81.08%	78.62%	82.27%	88.48%	100.00%	-
NP	26,721	26,033	24,292	23,319	23,736	24,771	27,155	-1.06%
YoY %	2.64%	7.17%	4.17%	-1.76%	-4.18%	-8.78%	-	-
Horiz. %	98.40%	95.87%	89.46%	85.87%	87.41%	91.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,721	26,033	24,292	23,319	23,736	24,771	27,155	-1.06%
YoY %	2.64%	7.17%	4.17%	-1.76%	-4.18%	-8.78%	-	-
Horiz. %	98.40%	95.87%	89.46%	85.87%	87.41%	91.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.21%	23.34%	22.88%	23.06%	23.55%	24.10%	24.66%	-
YoY %	8.01%	2.01%	-0.78%	-2.08%	-2.28%	-2.27%	-	-
Horiz. %	102.23%	94.65%	92.78%	93.51%	95.50%	97.73%	100.00%	-
Total Cost	318,232	319,854	318,675	316,950	320,769	315,848	317,667	0.11%
YoY %	-0.51%	0.37%	0.54%	-1.19%	1.56%	-0.57%	-	-
Horiz. %	100.18%	100.69%	100.32%	99.77%	100.98%	99.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	434,643	113,372	113,570	113,522	113,378	165,686	166,215	89.47%
YoY %	283.38%	-0.17%	0.04%	0.13%	-31.57%	-0.32%	-	-
Horiz. %	261.49%	68.21%	68.33%	68.30%	68.21%	99.68%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	16,037	9,166	10,348	12,447	14,775	15,355	17,057	-4.01%
YoY %	74.96%	-11.42%	-16.86%	-15.76%	-3.78%	-9.98%	-	-
Horiz. %	94.02%	53.74%	60.67%	72.97%	86.62%	90.02%	100.00%	-
Div Payout %	60.02%	35.21%	42.60%	53.38%	62.25%	61.99%	62.82%	-
YoY %	70.46%	-17.35%	-20.19%	-14.25%	0.42%	-1.32%	-	-
Horiz. %	95.54%	56.05%	67.81%	84.97%	99.09%	98.68%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	434,643	113,372	113,570	113,522	113,378	165,686	166,215	89.47%
YoY %	283.38%	-0.17%	0.04%	0.13%	-31.57%	-0.32%	-	-
Horiz. %	261.49%	68.21%	68.33%	68.30%	68.21%	99.68%	100.00%	-
NOSH	273,360	113,372	113,570	113,522	113,378	113,484	113,846	79.02%
YoY %	141.12%	-0.17%	0.04%	0.13%	-0.09%	-0.32%	-	-
Horiz. %	240.11%	99.58%	99.76%	99.72%	99.59%	99.68%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	7.75%	7.53%	7.08%	6.85%	6.89%	7.27%	7.88%	-
YoY %	2.92%	6.36%	3.36%	-0.58%	-5.23%	-7.74%	-	-
Horiz. %	98.35%	95.56%	89.85%	86.93%	87.44%	92.26%	100.00%	-
ROE	6.15%	22.96%	21.39%	20.54%	20.94%	14.95%	16.34%	-
YoY %	-73.21%	7.34%	4.14%	-1.91%	40.07%	-8.51%	-	-
Horiz. %	37.64%	140.51%	130.91%	125.70%	128.15%	91.49%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	126.19	305.09	301.99	299.74	303.85	300.15	302.88	-44.12%
YoY %	-58.64%	1.03%	0.75%	-1.35%	1.23%	-0.90%	-	-
Horiz. %	41.66%	100.73%	99.71%	98.96%	100.32%	99.10%	100.00%	-
EPS	9.77	22.96	21.39	20.54	20.94	21.83	23.85	-44.75%
YoY %	-57.45%	7.34%	4.14%	-1.91%	-4.08%	-8.47%	-	-
Horiz. %	40.96%	96.27%	89.69%	86.12%	87.80%	91.53%	100.00%	-
DPS	5.87	8.08	9.12	10.96	13.00	13.50	15.00	-46.40%
YoY %	-27.35%	-11.40%	-16.79%	-15.69%	-3.70%	-10.00%	-	-
Horiz. %	39.13%	53.87%	60.80%	73.07%	86.67%	90.00%	100.00%	-
NAPS	1.59	1.00	1.00	1.00	1.00	1.46	1.46	5.83%
YoY %	59.00%	0.00%	0.00%	0.00%	-31.51%	0.00%	-	-
Horiz. %	108.90%	68.49%	68.49%	68.49%	68.49%	100.00%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 113,522
RPS	98.23	98.50	97.66	96.90	98.10	97.00	98.19	0.02%
YoY %	-0.27%	0.86%	0.78%	-1.22%	1.13%	-1.21%	-	-
Horiz. %	100.04%	100.32%	99.46%	98.69%	99.91%	98.79%	100.00%	-
EPS	7.61	7.41	6.92	6.64	6.76	7.05	7.73	-1.03%
YoY %	2.70%	7.08%	4.22%	-1.78%	-4.11%	-8.80%	-	-
Horiz. %	98.45%	95.86%	89.52%	85.90%	87.45%	91.20%	100.00%	-
DPS	4.57	2.61	2.95	3.54	4.21	4.37	4.86	-4.00%
YoY %	75.10%	-11.53%	-16.67%	-15.91%	-3.66%	-10.08%	-	-
Horiz. %	94.03%	53.70%	60.70%	72.84%	86.63%	89.92%	100.00%	-
NAPS	1.2377	0.3228	0.3234	0.3233	0.3229	0.4718	0.4733	89.47%
YoY %	283.43%	-0.19%	0.03%	0.12%	-31.56%	-0.32%	-	-
Horiz. %	261.50%	68.20%	68.33%	68.31%	68.22%	99.68%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	5.49	4.40	4.30	4.45	4.26	4.30	4.40	-
P/RPS	4.35	1.44	1.42	1.48	1.40	1.43	1.45	107.59%
YoY %	202.08%	1.41%	-4.05%	5.71%	-2.10%	-1.38%	-	-
Horiz. %	300.00%	99.31%	97.93%	102.07%	96.55%	98.62%	100.00%	-
P/EPS	56.16	19.16	20.10	21.66	20.35	19.70	18.45	109.60%
YoY %	193.11%	-4.68%	-7.20%	6.44%	3.30%	6.78%	-	-
Horiz. %	304.39%	103.85%	108.94%	117.40%	110.30%	106.78%	100.00%	-
EY	1.78	5.22	4.97	4.62	4.91	5.08	5.42	-52.30%
YoY %	-65.90%	5.03%	7.58%	-5.91%	-3.35%	-6.27%	-	-
Horiz. %	32.84%	96.31%	91.70%	85.24%	90.59%	93.73%	100.00%	-
DY	1.07	1.84	2.12	2.46	3.05	3.14	3.41	-53.72%
YoY %	-41.85%	-13.21%	-13.82%	-19.34%	-2.87%	-7.92%	-	-
Horiz. %	31.38%	53.96%	62.17%	72.14%	89.44%	92.08%	100.00%	-
P/NAPS	3.45	4.40	4.30	4.45	4.26	2.95	3.01	9.49%
YoY %	-21.59%	2.33%	-3.37%	4.46%	44.41%	-1.99%	-	-
Horiz. %	114.62%	146.18%	142.86%	147.84%	141.53%	98.01%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	22/02/16	17/11/15	12/08/15	07/05/15	11/02/15	21/10/14	23/07/14	-
Price	2.22	5.24	4.24	4.32	4.63	4.25	4.40	-
P/RPS	1.76	1.72	1.40	1.44	1.52	1.42	1.45	13.74%
YoY %	2.33%	22.86%	-2.78%	-5.26%	7.04%	-2.07%	-	-
Horiz. %	121.38%	118.62%	96.55%	99.31%	104.83%	97.93%	100.00%	-
P/EPS	22.71	22.82	19.82	21.03	22.12	19.47	18.45	14.81%
YoY %	-0.48%	15.14%	-5.75%	-4.93%	13.61%	5.53%	-	-
Horiz. %	123.09%	123.69%	107.43%	113.98%	119.89%	105.53%	100.00%	-
EY	4.40	4.38	5.04	4.75	4.52	5.14	5.42	-12.94%
YoY %	0.46%	-13.10%	6.11%	5.09%	-12.06%	-5.17%	-	-
Horiz. %	81.18%	80.81%	92.99%	87.64%	83.39%	94.83%	100.00%	-
DY	2.64	1.54	2.15	2.54	2.81	3.18	3.41	-15.64%
YoY %	71.43%	-28.37%	-15.35%	-9.61%	-11.64%	-6.74%	-	-
Horiz. %	77.42%	45.16%	63.05%	74.49%	82.40%	93.26%	100.00%	-
P/NAPS	1.40	5.24	4.24	4.32	4.63	2.91	3.01	-39.88%
YoY %	-73.28%	23.58%	-1.85%	-6.70%	59.11%	-3.32%	-	-
Horiz. %	46.51%	174.09%	140.86%	143.52%	153.82%	96.68%	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 - 14 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 >

LBS

LBS BINA GROUP BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

283

PTRANS

PERAK TRANSIT BERHAD

279

HLIND

HONG LEONG INDUSTRIES BHD

276

JCY

JCY INTERNATIONAL BERHAD

213

PBBANK

PUBLIC BANK BHD

141

GENTING

GENTING BHD

126

MAYBANK

MALAYAN BANKING BHD

110

YTLPOWR

YTL POWER INTERNATIONAL BHD

100

GENM

GENTING MALAYSIA BERHAD

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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