[SCIPACK] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	373,464	351,660	354,736	285,692	278,670	281,722	241,720	7.51%
YoY %	6.20%	-0.87%	24.17%	2.52%	-1.08%	16.55%	-	-
Horiz. %	154.50%	145.48%	146.75%	118.19%	115.29%	116.55%	100.00%	-
PBT	31,002	35,384	34,484	35,146	31,974	25,024	24,124	4.26%
YoY %	-12.38%	2.61%	-1.88%	9.92%	27.77%	3.73%	-	-
Horiz. %	128.51%	146.68%	142.94%	145.69%	132.54%	103.73%	100.00%	-
Tax	-5,834	-8,632	-8,844	-8,892	-8,326	-5,012	-5,256	1.75%
YoY %	32.41%	2.40%	0.54%	-6.80%	-66.12%	4.64%	-	-
Horiz. %	111.00%	164.23%	168.26%	169.18%	158.41%	95.36%	100.00%	-
NP	25,168	26,752	25,640	26,254	23,648	20,012	18,868	4.91%
YoY %	-5.92%	4.34%	-2.34%	11.02%	18.17%	6.06%	-	-
Horiz. %	133.39%	141.79%	135.89%	139.15%	125.33%	106.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,168	26,752	25,640	26,254	22,980	19,242	18,412	5.34%
YoY %	-5.92%	4.34%	-2.34%	14.25%	19.43%	4.51%	-	-
Horiz. %	136.69%	145.30%	139.26%	142.59%	124.81%	104.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.82%	24.40%	25.65%	25.30%	26.04%	20.03%	21.79%	-
YoY %	-22.87%	-4.87%	1.38%	-2.84%	30.00%	-8.08%	-	-
Horiz. %	86.37%	111.98%	117.71%	116.11%	119.50%	91.92%	100.00%	-
Total Cost	348,296	324,908	329,096	259,438	255,022	261,710	222,852	7.71%
YoY %	7.20%	-1.27%	26.85%	1.73%	-2.56%	17.44%	-	-
Horiz. %	156.29%	145.80%	147.67%	116.42%	114.44%	117.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	185,620	174,864	166,227	154,435	147,000	135,623	125,195	6.77%
YoY %	6.15%	5.20%	7.64%	5.06%	8.39%	8.33%	-	-
Horiz. %	148.26%	139.67%	132.77%	123.36%	117.42%	108.33%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	15,177	17,032	15,939	15,897	14,250	9,740	8,996	9.09%
YoY %	-10.89%	6.86%	0.26%	11.56%	46.30%	8.27%	-	-
Horiz. %	168.71%	189.33%	177.18%	176.71%	158.40%	108.27%	100.00%	-
Div Payout %	60.30%	63.67%	62.17%	60.55%	62.01%	50.62%	48.86%	-
YoY %	-5.29%	2.41%	2.68%	-2.35%	22.50%	3.60%	-	-
Horiz. %	123.41%	130.31%	127.24%	123.93%	126.91%	103.60%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	185,620	174,864	166,227	154,435	147,000	135,623	125,195	6.77%
YoY %	6.15%	5.20%	7.64%	5.06%	8.39%	8.33%	-	-
Horiz. %	148.26%	139.67%	132.77%	123.36%	117.42%	108.33%	100.00%	-
NOSH	272,971	113,548	113,854	113,555	75,000	74,929	74,967	24.00%
YoY %	140.40%	-0.27%	0.26%	51.41%	0.09%	-0.05%	-	-
Horiz. %	364.12%	151.46%	151.87%	151.47%	100.04%	99.95%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	6.74%	7.61%	7.23%	9.19%	8.49%	7.10%	7.81%	-
YoY %	-11.43%	5.26%	-21.33%	8.24%	19.58%	-9.09%	-	-
Horiz. %	86.30%	97.44%	92.57%	117.67%	108.71%	90.91%	100.00%	-
ROE	13.56%	15.30%	15.42%	17.00%	15.63%	14.19%	14.71%	-
YoY %	-11.37%	-0.78%	-9.29%	8.77%	10.15%	-3.54%	-	-
Horiz. %	92.18%	104.01%	104.83%	115.57%	106.25%	96.46%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	136.81	309.70	311.57	251.59	371.56	375.98	322.43	-13.30%
YoY %	-55.82%	-0.60%	23.84%	-32.29%	-1.18%	16.61%	-	-
Horiz. %	42.43%	96.05%	96.63%	78.03%	115.24%	116.61%	100.00%	-
EPS	9.22	23.56	22.52	23.12	30.64	25.68	24.56	-15.05%
YoY %	-60.87%	4.62%	-2.60%	-24.54%	19.31%	4.56%	-	-
Horiz. %	37.54%	95.93%	91.69%	94.14%	124.76%	104.56%	100.00%	-
DPS	5.56	15.00	14.00	14.00	19.00	13.00	12.00	-12.02%
YoY %	-62.93%	7.14%	0.00%	-26.32%	46.15%	8.33%	-	-
Horiz. %	46.33%	125.00%	116.67%	116.67%	158.33%	108.33%	100.00%	-
NAPS	0.68	1.54	1.46	1.36	1.96	1.81	1.67	-13.89%
YoY %	-55.84%	5.48%	7.35%	-30.61%	8.29%	8.38%	-	-
Horiz. %	40.72%	92.22%	87.43%	81.44%	117.37%	108.38%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 113,705
RPS	106.35	100.14	101.02	81.35	79.35	80.22	68.83	7.51%
YoY %	6.20%	-0.87%	24.18%	2.52%	-1.08%	16.55%	-	-
Horiz. %	154.51%	145.49%	146.77%	118.19%	115.28%	116.55%	100.00%	-
EPS	7.17	7.62	7.30	7.48	6.54	5.48	5.24	5.36%
YoY %	-5.91%	4.38%	-2.41%	14.37%	19.34%	4.58%	-	-
Horiz. %	136.83%	145.42%	139.31%	142.75%	124.81%	104.58%	100.00%	-
DPS	4.32	4.85	4.54	4.53	4.06	2.77	2.56	9.10%
YoY %	-10.93%	6.83%	0.22%	11.58%	46.57%	8.20%	-	-
Horiz. %	168.75%	189.45%	177.34%	176.95%	158.59%	108.20%	100.00%	-
NAPS	0.5286	0.4979	0.4734	0.4398	0.4186	0.3862	0.3565	6.77%
YoY %	6.17%	5.18%	7.64%	5.06%	8.39%	8.33%	-	-
Horiz. %	148.27%	139.66%	132.79%	123.37%	117.42%	108.33%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	2.11	4.30	4.40	3.57	2.05	1.74	2.11	-
P/RPS	1.54	1.39	1.41	1.42	0.55	0.46	0.65	15.44%
YoY %	10.79%	-1.42%	-0.70%	158.18%	19.57%	-29.23%	-	-
Horiz. %	236.92%	213.85%	216.92%	218.46%	84.62%	70.77%	100.00%	-
P/EPS	22.89	18.25	19.54	15.44	6.69	6.78	8.59	17.72%
YoY %	25.42%	-6.60%	26.55%	130.79%	-1.33%	-21.07%	-	-
Horiz. %	266.47%	212.46%	227.47%	179.74%	77.88%	78.93%	100.00%	-
EY	4.37	5.48	5.12	6.48	14.95	14.76	11.64	-15.05%
YoY %	-20.26%	7.03%	-20.99%	-56.66%	1.29%	26.80%	-	-
Horiz. %	37.54%	47.08%	43.99%	55.67%	128.44%	126.80%	100.00%	-
DY	2.64	3.49	3.18	3.92	9.27	7.47	5.69	-12.00%
YoY %	-24.36%	9.75%	-18.88%	-57.71%	24.10%	31.28%	-	-
Horiz. %	46.40%	61.34%	55.89%	68.89%	162.92%	131.28%	100.00%	-
P/NAPS	3.10	2.79	3.01	2.63	1.05	0.96	1.26	16.17%
YoY %	11.11%	-7.31%	14.45%	150.48%	9.38%	-23.81%	-	-
Horiz. %	246.03%	221.43%	238.89%	208.73%	83.33%	76.19%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	10/08/16	12/08/15	23/07/14	22/08/13	26/07/12	28/07/11	28/07/10	-
Price	2.07	4.24	4.40	3.45	2.11	1.93	2.22	-
P/RPS	1.51	1.37	1.41	1.37	0.57	0.51	0.69	13.92%
YoY %	10.22%	-2.84%	2.92%	140.35%	11.76%	-26.09%	-	-
Horiz. %	218.84%	198.55%	204.35%	198.55%	82.61%	73.91%	100.00%	-
P/EPS	22.45	18.00	19.54	14.92	6.89	7.52	9.04	16.35%
YoY %	24.72%	-7.88%	30.97%	116.55%	-8.38%	-16.81%	-	-
Horiz. %	248.34%	199.12%	216.15%	165.04%	76.22%	83.19%	100.00%	-
EY	4.45	5.56	5.12	6.70	14.52	13.31	11.06	-14.06%
YoY %	-19.96%	8.59%	-23.58%	-53.86%	9.09%	20.34%	-	-
Horiz. %	40.24%	50.27%	46.29%	60.58%	131.28%	120.34%	100.00%	-
DY	2.69	3.54	3.18	4.06	9.00	6.74	5.41	-10.98%
YoY %	-24.01%	11.32%	-21.67%	-54.89%	33.53%	24.58%	-	-
Horiz. %	49.72%	65.43%	58.78%	75.05%	166.36%	124.58%	100.00%	-
P/NAPS	3.04	2.75	3.01	2.54	1.08	1.07	1.33	14.75%
YoY %	10.55%	-8.64%	18.50%	135.19%	0.93%	-19.55%	-	-
Horiz. %	228.57%	206.77%	226.32%	190.98%	81.20%	80.45%	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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

994

HLIND

HONG LEONG INDUSTRIES BHD

927

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

449

YTLPOWR

YTL POWER INTERNATIONAL BHD

403

JCY

JCY INTERNATIONAL BERHAD

390

GENTING

GENTING BHD

372

UCHITEC

UCHI TECHNOLOGIES BHD

330

GENM

GENTING MALAYSIA BERHAD

305

MAYBANK

MALAYAN BANKING BHD

275

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

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

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

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