[SCIPACK] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Annualized Quarter Result
Revenue	344,628	361,572	293,544	275,036	270,680	238,748	223,360	7.49%
YoY %	-4.69%	23.17%	6.73%	1.61%	13.37%	6.89%	-	-
Horiz. %	154.29%	161.88%	131.42%	123.14%	121.19%	106.89%	100.00%	-
PBT	32,596	35,560	38,008	28,776	23,556	25,412	22,528	6.34%
YoY %	-8.34%	-6.44%	32.08%	22.16%	-7.30%	12.80%	-	-
Horiz. %	144.69%	157.85%	168.71%	127.73%	104.56%	112.80%	100.00%	-
Tax	-7,848	-9,144	-9,560	-7,636	-4,172	-4,676	-1,952	26.08%
YoY %	14.17%	4.35%	-25.20%	-83.03%	10.78%	-139.55%	-	-
Horiz. %	402.05%	468.44%	489.75%	391.19%	213.73%	239.55%	100.00%	-
NP	24,748	26,416	28,448	21,140	19,384	20,736	20,576	3.12%
YoY %	-6.31%	-7.14%	34.57%	9.06%	-6.52%	0.78%	-	-
Horiz. %	120.28%	128.38%	138.26%	102.74%	94.21%	100.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,748	26,416	28,448	20,412	18,584	20,068	20,136	3.49%
YoY %	-6.31%	-7.14%	39.37%	9.84%	-7.39%	-0.34%	-	-
Horiz. %	122.90%	131.19%	141.28%	101.37%	92.29%	99.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.08%	25.71%	25.15%	26.54%	17.71%	18.40%	8.66%	-
YoY %	-6.34%	2.23%	-5.24%	49.86%	-3.75%	112.47%	-	-
Horiz. %	278.06%	296.88%	290.42%	306.47%	204.50%	212.47%	100.00%	-
Total Cost	319,880	335,156	265,096	253,896	251,296	218,012	202,784	7.88%
YoY %	-4.56%	26.43%	4.41%	1.03%	15.27%	7.51%	-	-
Horiz. %	157.74%	165.28%	130.73%	125.21%	123.92%	107.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	171,419	163,961	154,263	142,496	132,635	121,669	118,447	6.35%
YoY %	4.55%	6.29%	8.26%	7.43%	9.01%	2.72%	-	-
Horiz. %	144.72%	138.43%	130.24%	120.30%	111.98%	102.72%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	15,893	15,940	18,148	10,444	8,992	10,514	-	-
YoY %	-0.29%	-12.17%	73.76%	16.15%	-14.48%	0.00%	-	-
Horiz. %	151.16%	151.61%	172.61%	99.33%	85.52%	100.00%	-	-
Div Payout %	64.22%	60.34%	63.80%	51.17%	48.39%	52.40%	-	-
YoY %	6.43%	-5.42%	24.68%	5.74%	-7.65%	0.00%	-	-
Horiz. %	122.56%	115.15%	121.76%	97.65%	92.35%	100.00%	-	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	171,419	163,961	154,263	142,496	132,635	121,669	118,447	6.35%
YoY %	4.55%	6.29%	8.26%	7.43%	9.01%	2.72%	-	-
Horiz. %	144.72%	138.43%	130.24%	120.30%	111.98%	102.72%	100.00%	-
NOSH	113,522	113,862	113,429	74,605	74,935	75,104	75,927	6.93%
YoY %	-0.30%	0.38%	52.04%	-0.44%	-0.23%	-1.08%	-	-
Horiz. %	149.51%	149.96%	149.39%	98.26%	98.69%	98.92%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	7.18%	7.31%	9.69%	7.69%	7.16%	8.69%	9.21%	-
YoY %	-1.78%	-24.56%	26.01%	7.40%	-17.61%	-5.65%	-	-
Horiz. %	77.96%	79.37%	105.21%	83.50%	77.74%	94.35%	100.00%	-
ROE	14.44%	16.11%	18.44%	14.32%	14.01%	16.49%	17.00%	-
YoY %	-10.37%	-12.64%	28.77%	2.21%	-15.04%	-3.00%	-	-
Horiz. %	84.94%	94.76%	108.47%	84.24%	82.41%	97.00%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	303.58	317.55	258.79	368.65	361.22	317.89	294.18	0.52%
YoY %	-4.40%	22.71%	-29.80%	2.06%	13.63%	8.06%	-	-
Horiz. %	103.20%	107.94%	87.97%	125.31%	122.79%	108.06%	100.00%	-
EPS	21.80	23.20	25.08	27.36	24.80	26.72	26.52	-3.21%
YoY %	-6.03%	-7.50%	-8.33%	10.32%	-7.19%	0.75%	-	-
Horiz. %	82.20%	87.48%	94.57%	103.17%	93.51%	100.75%	100.00%	-
DPS	14.00	14.00	16.00	14.00	12.00	14.00	0.00	-
YoY %	0.00%	-12.50%	14.29%	16.67%	-14.29%	0.00%	-	-
Horiz. %	100.00%	100.00%	114.29%	100.00%	85.71%	100.00%	-	-
NAPS	1.51	1.44	1.36	1.91	1.77	1.62	1.56	-0.54%
YoY %	4.86%	5.88%	-28.80%	7.91%	9.26%	3.85%	-	-
Horiz. %	96.79%	92.31%	87.18%	122.44%	113.46%	103.85%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 74,605
RPS	98.77	103.63	84.13	78.83	77.58	68.43	64.02	7.49%
YoY %	-4.69%	23.18%	6.72%	1.61%	13.37%	6.89%	-	-
Horiz. %	154.28%	161.87%	131.41%	123.13%	121.18%	106.89%	100.00%	-
EPS	7.09	7.57	8.15	5.85	5.33	5.75	5.77	3.49%
YoY %	-6.34%	-7.12%	39.32%	9.76%	-7.30%	-0.35%	-	-
Horiz. %	122.88%	131.20%	141.25%	101.39%	92.37%	99.65%	100.00%	-
DPS	4.56	4.57	5.20	2.99	2.58	3.01	0.00	-
YoY %	-0.22%	-12.12%	73.91%	15.89%	-14.29%	0.00%	-	-
Horiz. %	151.50%	151.83%	172.76%	99.34%	85.71%	100.00%	-	-
NAPS	0.4913	0.4699	0.4421	0.4084	0.3801	0.3487	0.3395	6.35%
YoY %	4.55%	6.29%	8.25%	7.45%	9.00%	2.71%	-	-
Horiz. %	144.71%	138.41%	130.22%	120.29%	111.96%	102.71%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	4.45	4.63	2.81	1.87	1.72	2.41	0.39	-
P/RPS	1.47	1.46	1.09	0.51	0.48	0.76	0.13	49.78%
YoY %	0.68%	33.94%	113.73%	6.25%	-36.84%	484.62%	-	-
Horiz. %	1,130.77%	1,123.08%	838.46%	392.31%	369.23%	584.62%	100.00%	-
P/EPS	20.41	19.96	11.20	6.83	6.94	9.02	1.47	55.00%
YoY %	2.25%	78.21%	63.98%	-1.59%	-23.06%	513.61%	-	-
Horiz. %	1,388.44%	1,357.82%	761.90%	464.63%	472.11%	613.61%	100.00%	-
EY	4.90	5.01	8.93	14.63	14.42	11.09	68.00	-35.47%
YoY %	-2.20%	-43.90%	-38.96%	1.46%	30.03%	-83.69%	-	-
Horiz. %	7.21%	7.37%	13.13%	21.51%	21.21%	16.31%	100.00%	-
DY	3.15	3.02	5.69	7.49	6.98	5.81	0.00	-
YoY %	4.30%	-46.92%	-24.03%	7.31%	20.14%	0.00%	-	-
Horiz. %	54.22%	51.98%	97.93%	128.92%	120.14%	100.00%	-	-
P/NAPS	2.95	3.22	2.07	0.98	0.97	1.49	0.25	50.85%
YoY %	-8.39%	55.56%	111.22%	1.03%	-34.90%	496.00%	-	-
Horiz. %	1,180.00%	1,288.00%	828.00%	392.00%	388.00%	596.00%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	07/05/15	12/05/14	25/04/13	26/04/12	05/05/11	03/05/10	29/05/09	-
Price	4.32	4.50	3.10	1.88	1.84	2.14	0.52	-
P/RPS	1.42	1.42	1.20	0.51	0.51	0.67	0.18	41.06%
YoY %	0.00%	18.33%	135.29%	0.00%	-23.88%	272.22%	-	-
Horiz. %	788.89%	788.89%	666.67%	283.33%	283.33%	372.22%	100.00%	-
P/EPS	19.82	19.40	12.36	6.87	7.42	8.01	1.96	47.02%
YoY %	2.16%	56.96%	79.91%	-7.41%	-7.37%	308.67%	-	-
Horiz. %	1,011.22%	989.80%	630.61%	350.51%	378.57%	408.67%	100.00%	-
EY	5.05	5.16	8.09	14.55	13.48	12.49	51.00	-31.97%
YoY %	-2.13%	-36.22%	-44.40%	7.94%	7.93%	-75.51%	-	-
Horiz. %	9.90%	10.12%	15.86%	28.53%	26.43%	24.49%	100.00%	-
DY	3.24	3.11	5.16	7.45	6.52	6.54	0.00	-
YoY %	4.18%	-39.73%	-30.74%	14.26%	-0.31%	0.00%	-	-
Horiz. %	49.54%	47.55%	78.90%	113.91%	99.69%	100.00%	-	-
P/NAPS	2.86	3.12	2.28	0.98	1.04	1.32	0.33	43.29%
YoY %	-8.33%	36.84%	132.65%	-5.77%	-21.21%	300.00%	-	-
Horiz. %	866.67%	945.45%	690.91%	296.97%	315.15%	400.00%	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