[SCIPACK] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Annualized Quarter Result
Revenue	361,904	373,464	351,660	354,736	285,692	278,670	281,722	4.25%
YoY %	-3.10%	6.20%	-0.87%	24.17%	2.52%	-1.08%	-	-
Horiz. %	128.46%	132.56%	124.83%	125.92%	101.41%	98.92%	100.00%	-
PBT	28,176	31,002	35,384	34,484	35,146	31,974	25,024	1.99%
YoY %	-9.12%	-12.38%	2.61%	-1.88%	9.92%	27.77%	-	-
Horiz. %	112.60%	123.89%	141.40%	137.80%	140.45%	127.77%	100.00%	-
Tax	-6,550	-5,834	-8,632	-8,844	-8,892	-8,326	-5,012	4.55%
YoY %	-12.27%	32.41%	2.40%	0.54%	-6.80%	-66.12%	-	-
Horiz. %	130.69%	116.40%	172.23%	176.46%	177.41%	166.12%	100.00%	-
NP	21,626	25,168	26,752	25,640	26,254	23,648	20,012	1.29%
YoY %	-14.07%	-5.92%	4.34%	-2.34%	11.02%	18.17%	-	-
Horiz. %	108.07%	125.76%	133.68%	128.12%	131.19%	118.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,626	25,168	26,752	25,640	26,254	22,980	19,242	1.96%
YoY %	-14.07%	-5.92%	4.34%	-2.34%	14.25%	19.43%	-	-
Horiz. %	112.39%	130.80%	139.03%	133.25%	136.44%	119.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.25%	18.82%	24.40%	25.65%	25.30%	26.04%	20.03%	-
YoY %	23.54%	-22.87%	-4.87%	1.38%	-2.84%	30.00%	-	-
Horiz. %	116.08%	93.96%	121.82%	128.06%	126.31%	130.00%	100.00%	-
Total Cost	340,278	348,296	324,908	329,096	259,438	255,022	261,710	4.46%
YoY %	-2.30%	7.20%	-1.27%	26.85%	1.73%	-2.56%	-	-
Horiz. %	130.02%	133.08%	124.15%	125.75%	99.13%	97.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	196,737	185,620	174,864	166,227	154,435	147,000	135,623	6.39%
YoY %	5.99%	6.15%	5.20%	7.64%	5.06%	8.39%	-	-
Horiz. %	145.06%	136.86%	128.93%	122.57%	113.87%	108.39%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	15,214	15,177	17,032	15,939	15,897	14,250	9,740	7.70%
YoY %	0.24%	-10.89%	6.86%	0.26%	11.56%	46.30%	-	-
Horiz. %	156.20%	155.82%	174.87%	163.64%	163.21%	146.30%	100.00%	-
Div Payout %	70.35%	60.30%	63.67%	62.17%	60.55%	62.01%	50.62%	-
YoY %	16.67%	-5.29%	2.41%	2.68%	-2.35%	22.50%	-	-
Horiz. %	138.98%	119.12%	125.78%	122.82%	119.62%	122.50%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	196,737	185,620	174,864	166,227	154,435	147,000	135,623	6.39%
YoY %	5.99%	6.15%	5.20%	7.64%	5.06%	8.39%	-	-
Horiz. %	145.06%	136.86%	128.93%	122.57%	113.87%	108.39%	100.00%	-
NOSH	327,894	272,971	113,548	113,854	113,555	75,000	74,929	27.86%
YoY %	20.12%	140.40%	-0.27%	0.26%	51.41%	0.09%	-	-
Horiz. %	437.61%	364.31%	151.54%	151.95%	151.55%	100.09%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	5.98%	6.74%	7.61%	7.23%	9.19%	8.49%	7.10%	-
YoY %	-11.28%	-11.43%	5.26%	-21.33%	8.24%	19.58%	-	-
Horiz. %	84.23%	94.93%	107.18%	101.83%	129.44%	119.58%	100.00%	-
ROE	10.99%	13.56%	15.30%	15.42%	17.00%	15.63%	14.19%	-
YoY %	-18.95%	-11.37%	-0.78%	-9.29%	8.77%	10.15%	-	-
Horiz. %	77.45%	95.56%	107.82%	108.67%	119.80%	110.15%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	110.37	136.81	309.70	311.57	251.59	371.56	375.98	-18.46%
YoY %	-19.33%	-55.82%	-0.60%	23.84%	-32.29%	-1.18%	-	-
Horiz. %	29.36%	36.39%	82.37%	82.87%	66.92%	98.82%	100.00%	-
EPS	6.60	9.22	23.56	22.52	23.12	30.64	25.68	-20.24%
YoY %	-28.42%	-60.87%	4.62%	-2.60%	-24.54%	19.31%	-	-
Horiz. %	25.70%	35.90%	91.74%	87.69%	90.03%	119.31%	100.00%	-
DPS	4.64	5.56	15.00	14.00	14.00	19.00	13.00	-15.76%
YoY %	-16.55%	-62.93%	7.14%	0.00%	-26.32%	46.15%	-	-
Horiz. %	35.69%	42.77%	115.38%	107.69%	107.69%	146.15%	100.00%	-
NAPS	0.60	0.68	1.54	1.46	1.36	1.96	1.81	-16.79%
YoY %	-11.76%	-55.84%	5.48%	7.35%	-30.61%	8.29%	-	-
Horiz. %	33.15%	37.57%	85.08%	80.66%	75.14%	108.29%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 113,846
RPS	103.06	106.35	100.14	101.02	81.35	79.35	80.22	4.26%
YoY %	-3.09%	6.20%	-0.87%	24.18%	2.52%	-1.08%	-	-
Horiz. %	128.47%	132.57%	124.83%	125.93%	101.41%	98.92%	100.00%	-
EPS	6.16	7.17	7.62	7.30	7.48	6.54	5.48	1.96%
YoY %	-14.09%	-5.91%	4.38%	-2.41%	14.37%	19.34%	-	-
Horiz. %	112.41%	130.84%	139.05%	133.21%	136.50%	119.34%	100.00%	-
DPS	4.33	4.32	4.85	4.54	4.53	4.06	2.77	7.72%
YoY %	0.23%	-10.93%	6.83%	0.22%	11.58%	46.57%	-	-
Horiz. %	156.32%	155.96%	175.09%	163.90%	163.54%	146.57%	100.00%	-
NAPS	0.5602	0.5286	0.4979	0.4734	0.4398	0.4186	0.3862	6.38%
YoY %	5.98%	6.17%	5.18%	7.64%	5.06%	8.39%	-	-
Horiz. %	145.05%	136.87%	128.92%	122.58%	113.88%	108.39%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	2.31	2.11	4.30	4.40	3.57	2.05	1.74	-
P/RPS	2.09	1.54	1.39	1.41	1.42	0.55	0.46	28.66%
YoY %	35.71%	10.79%	-1.42%	-0.70%	158.18%	19.57%	-	-
Horiz. %	454.35%	334.78%	302.17%	306.52%	308.70%	119.57%	100.00%	-
P/EPS	35.02	22.89	18.25	19.54	15.44	6.69	6.78	31.44%
YoY %	52.99%	25.42%	-6.60%	26.55%	130.79%	-1.33%	-	-
Horiz. %	516.52%	337.61%	269.17%	288.20%	227.73%	98.67%	100.00%	-
EY	2.86	4.37	5.48	5.12	6.48	14.95	14.76	-23.91%
YoY %	-34.55%	-20.26%	7.03%	-20.99%	-56.66%	1.29%	-	-
Horiz. %	19.38%	29.61%	37.13%	34.69%	43.90%	101.29%	100.00%	-
DY	2.01	2.64	3.49	3.18	3.92	9.27	7.47	-19.63%
YoY %	-23.86%	-24.36%	9.75%	-18.88%	-57.71%	24.10%	-	-
Horiz. %	26.91%	35.34%	46.72%	42.57%	52.48%	124.10%	100.00%	-
P/NAPS	3.85	3.10	2.79	3.01	2.63	1.05	0.96	26.02%
YoY %	24.19%	11.11%	-7.31%	14.45%	150.48%	9.38%	-	-
Horiz. %	401.04%	322.92%	290.62%	313.54%	273.96%	109.38%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	09/08/17	10/08/16	12/08/15	23/07/14	22/08/13	26/07/12	28/07/11	-
Price	2.20	2.07	4.24	4.40	3.45	2.11	1.93	-
P/RPS	1.99	1.51	1.37	1.41	1.37	0.57	0.51	25.44%
YoY %	31.79%	10.22%	-2.84%	2.92%	140.35%	11.76%	-	-
Horiz. %	390.20%	296.08%	268.63%	276.47%	268.63%	111.76%	100.00%	-
P/EPS	33.36	22.45	18.00	19.54	14.92	6.89	7.52	28.15%
YoY %	48.60%	24.72%	-7.88%	30.97%	116.55%	-8.38%	-	-
Horiz. %	443.62%	298.54%	239.36%	259.84%	198.40%	91.62%	100.00%	-
EY	3.00	4.45	5.56	5.12	6.70	14.52	13.31	-21.97%
YoY %	-32.58%	-19.96%	8.59%	-23.58%	-53.86%	9.09%	-	-
Horiz. %	22.54%	33.43%	41.77%	38.47%	50.34%	109.09%	100.00%	-
DY	2.11	2.69	3.54	3.18	4.06	9.00	6.74	-17.58%
YoY %	-21.56%	-24.01%	11.32%	-21.67%	-54.89%	33.53%	-	-
Horiz. %	31.31%	39.91%	52.52%	47.18%	60.24%	133.53%	100.00%	-
P/NAPS	3.67	3.04	2.75	3.01	2.54	1.08	1.07	22.78%
YoY %	20.72%	10.55%	-8.64%	18.50%	135.19%	0.93%	-	-
Horiz. %	342.99%	284.11%	257.01%	281.31%	237.38%	100.93%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

341

HLIND

HONG LEONG INDUSTRIES BHD

326

PTRANS

PERAK TRANSIT BERHAD

315

YTLPOWR

YTL POWER INTERNATIONAL BHD

163

TOPGLOV

TOP GLOVE CORPORATION BHD

156

GENTING

GENTING BHD

145

PBBANK

PUBLIC BANK BHD

124

INARI

INARI AMERTRON BERHAD

116

GENM

GENTING MALAYSIA BERHAD

115

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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