[SCIPACK] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	351,660	354,736	285,692	278,670	281,722	241,720	226,782	7.58%
YoY %	-0.87%	24.17%	2.52%	-1.08%	16.55%	6.59%	-	-
Horiz. %	155.07%	156.42%	125.98%	122.88%	124.23%	106.59%	100.00%	-
PBT	35,384	34,484	35,146	31,974	25,024	24,124	26,146	5.16%
YoY %	2.61%	-1.88%	9.92%	27.77%	3.73%	-7.73%	-	-
Horiz. %	135.33%	131.89%	134.42%	122.29%	95.71%	92.27%	100.00%	-
Tax	-8,632	-8,844	-8,892	-8,326	-5,012	-5,256	-4,042	13.47%
YoY %	2.40%	0.54%	-6.80%	-66.12%	4.64%	-30.03%	-	-
Horiz. %	213.56%	218.80%	219.99%	205.99%	124.00%	130.03%	100.00%	-
NP	26,752	25,640	26,254	23,648	20,012	18,868	22,104	3.23%
YoY %	4.34%	-2.34%	11.02%	18.17%	6.06%	-14.64%	-	-
Horiz. %	121.03%	116.00%	118.77%	106.99%	90.54%	85.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,752	25,640	26,254	22,980	19,242	18,412	21,590	3.63%
YoY %	4.34%	-2.34%	14.25%	19.43%	4.51%	-14.72%	-	-
Horiz. %	123.91%	118.76%	121.60%	106.44%	89.12%	85.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.40%	25.65%	25.30%	26.04%	20.03%	21.79%	15.46%	-
YoY %	-4.87%	1.38%	-2.84%	30.00%	-8.08%	40.94%	-	-
Horiz. %	157.83%	165.91%	163.65%	168.43%	129.56%	140.94%	100.00%	-
Total Cost	324,908	329,096	259,438	255,022	261,710	222,852	204,678	8.00%
YoY %	-1.27%	26.85%	1.73%	-2.56%	17.44%	8.88%	-	-
Horiz. %	158.74%	160.79%	126.75%	124.60%	127.86%	108.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	174,864	166,227	154,435	147,000	135,623	125,195	119,944	6.48%
YoY %	5.20%	7.64%	5.06%	8.39%	8.33%	4.38%	-	-
Horiz. %	145.79%	138.59%	128.76%	122.56%	113.07%	104.38%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	17,032	15,939	15,897	14,250	9,740	8,996	6,073	18.74%
YoY %	6.86%	0.26%	11.56%	46.30%	8.27%	48.13%	-	-
Horiz. %	280.45%	262.46%	261.77%	234.65%	160.38%	148.13%	100.00%	-
Div Payout %	63.67%	62.17%	60.55%	62.01%	50.62%	48.86%	28.13%	-
YoY %	2.41%	2.68%	-2.35%	22.50%	3.60%	73.69%	-	-
Horiz. %	226.34%	221.01%	215.25%	220.44%	179.95%	173.69%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	174,864	166,227	154,435	147,000	135,623	125,195	119,944	6.48%
YoY %	5.20%	7.64%	5.06%	8.39%	8.33%	4.38%	-	-
Horiz. %	145.79%	138.59%	128.76%	122.56%	113.07%	104.38%	100.00%	-
NOSH	113,548	113,854	113,555	75,000	74,929	74,967	75,914	6.93%
YoY %	-0.27%	0.26%	51.41%	0.09%	-0.05%	-1.25%	-	-
Horiz. %	149.57%	149.98%	149.58%	98.80%	98.70%	98.75%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	7.61%	7.23%	9.19%	8.49%	7.10%	7.81%	9.75%	-
YoY %	5.26%	-21.33%	8.24%	19.58%	-9.09%	-19.90%	-	-
Horiz. %	78.05%	74.15%	94.26%	87.08%	72.82%	80.10%	100.00%	-
ROE	15.30%	15.42%	17.00%	15.63%	14.19%	14.71%	18.00%	-
YoY %	-0.78%	-9.29%	8.77%	10.15%	-3.54%	-18.28%	-	-
Horiz. %	85.00%	85.67%	94.44%	86.83%	78.83%	81.72%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	309.70	311.57	251.59	371.56	375.98	322.43	298.73	0.60%
YoY %	-0.60%	23.84%	-32.29%	-1.18%	16.61%	7.93%	-	-
Horiz. %	103.67%	104.30%	84.22%	124.38%	125.86%	107.93%	100.00%	-
EPS	23.56	22.52	23.12	30.64	25.68	24.56	28.44	-3.08%
YoY %	4.62%	-2.60%	-24.54%	19.31%	4.56%	-13.64%	-	-
Horiz. %	82.84%	79.18%	81.29%	107.74%	90.30%	86.36%	100.00%	-
DPS	15.00	14.00	14.00	19.00	13.00	12.00	8.00	11.03%
YoY %	7.14%	0.00%	-26.32%	46.15%	8.33%	50.00%	-	-
Horiz. %	187.50%	175.00%	175.00%	237.50%	162.50%	150.00%	100.00%	-
NAPS	1.54	1.46	1.36	1.96	1.81	1.67	1.58	-0.42%
YoY %	5.48%	7.35%	-30.61%	8.29%	8.38%	5.70%	-	-
Horiz. %	97.47%	92.41%	86.08%	124.05%	114.56%	105.70%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 75,407
RPS	100.79	101.67	81.88	79.87	80.74	69.28	65.00	7.58%
YoY %	-0.87%	24.17%	2.52%	-1.08%	16.54%	6.58%	-	-
Horiz. %	155.06%	156.42%	125.97%	122.88%	124.22%	106.58%	100.00%	-
EPS	7.67	7.35	7.52	6.59	5.51	5.28	6.19	3.63%
YoY %	4.35%	-2.26%	14.11%	19.60%	4.36%	-14.70%	-	-
Horiz. %	123.91%	118.74%	121.49%	106.46%	89.01%	85.30%	100.00%	-
DPS	4.88	4.57	4.56	4.08	2.79	2.58	1.74	18.74%
YoY %	6.78%	0.22%	11.76%	46.24%	8.14%	48.28%	-	-
Horiz. %	280.46%	262.64%	262.07%	234.48%	160.34%	148.28%	100.00%	-
NAPS	0.5012	0.4764	0.4426	0.4213	0.3887	0.3588	0.3438	6.48%
YoY %	5.21%	7.64%	5.06%	8.39%	8.33%	4.36%	-	-
Horiz. %	145.78%	138.57%	128.74%	122.54%	113.06%	104.36%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	4.30	4.40	3.57	2.05	1.74	2.11	0.48	-
P/RPS	1.39	1.41	1.42	0.55	0.46	0.65	0.16	43.35%
YoY %	-1.42%	-0.70%	158.18%	19.57%	-29.23%	306.25%	-	-
Horiz. %	868.75%	881.25%	887.50%	343.75%	287.50%	406.25%	100.00%	-
P/EPS	18.25	19.54	15.44	6.69	6.78	8.59	1.69	48.64%
YoY %	-6.60%	26.55%	130.79%	-1.33%	-21.07%	408.28%	-	-
Horiz. %	1,079.88%	1,156.21%	913.61%	395.86%	401.18%	508.28%	100.00%	-
EY	5.48	5.12	6.48	14.95	14.76	11.64	59.25	-32.73%
YoY %	7.03%	-20.99%	-56.66%	1.29%	26.80%	-80.35%	-	-
Horiz. %	9.25%	8.64%	10.94%	25.23%	24.91%	19.65%	100.00%	-
DY	3.49	3.18	3.92	9.27	7.47	5.69	16.67	-22.93%
YoY %	9.75%	-18.88%	-57.71%	24.10%	31.28%	-65.87%	-	-
Horiz. %	20.94%	19.08%	23.52%	55.61%	44.81%	34.13%	100.00%	-
P/NAPS	2.79	3.01	2.63	1.05	0.96	1.26	0.30	44.99%
YoY %	-7.31%	14.45%	150.48%	9.38%	-23.81%	320.00%	-	-
Horiz. %	930.00%	1,003.33%	876.67%	350.00%	320.00%	420.00%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	12/08/15	23/07/14	22/08/13	26/07/12	28/07/11	28/07/10	28/07/09	-
Price	4.24	4.40	3.45	2.11	1.93	2.22	0.93	-
P/RPS	1.37	1.41	1.37	0.57	0.51	0.69	0.31	28.08%
YoY %	-2.84%	2.92%	140.35%	11.76%	-26.09%	122.58%	-	-
Horiz. %	441.94%	454.84%	441.94%	183.87%	164.52%	222.58%	100.00%	-
P/EPS	18.00	19.54	14.92	6.89	7.52	9.04	3.27	32.86%
YoY %	-7.88%	30.97%	116.55%	-8.38%	-16.81%	176.45%	-	-
Horiz. %	550.46%	597.55%	456.27%	210.70%	229.97%	276.45%	100.00%	-
EY	5.56	5.12	6.70	14.52	13.31	11.06	30.58	-24.72%
YoY %	8.59%	-23.58%	-53.86%	9.09%	20.34%	-63.83%	-	-
Horiz. %	18.18%	16.74%	21.91%	47.48%	43.53%	36.17%	100.00%	-
DY	3.54	3.18	4.06	9.00	6.74	5.41	8.60	-13.74%
YoY %	11.32%	-21.67%	-54.89%	33.53%	24.58%	-37.09%	-	-
Horiz. %	41.16%	36.98%	47.21%	104.65%	78.37%	62.91%	100.00%	-
P/NAPS	2.75	3.01	2.54	1.08	1.07	1.33	0.59	29.22%
YoY %	-8.64%	18.50%	135.19%	0.93%	-19.55%	125.42%	-	-
Horiz. %	466.10%	510.17%	430.51%	183.05%	181.36%	225.42%	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