[SCIPACK] YoY Cumulative 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
Cumulative Result
Revenue	186,732	175,830	177,368	142,846	139,335	140,861	120,860	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	15,501	17,692	17,242	17,573	15,987	12,512	12,062	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	-2,917	-4,316	-4,422	-4,446	-4,163	-2,506	-2,628	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	12,584	13,376	12,820	13,127	11,824	10,006	9,434	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	12,584	13,376	12,820	13,127	11,490	9,621	9,206	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	174,148	162,454	164,548	129,719	127,511	130,855	111,426	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	7,588	8,516	7,969	7,948	7,125	4,870	4,498	9.09%
YoY %	-10.90%	6.86%	0.26%	11.55%	46.30%	8.27%	-	-
Horiz. %	168.70%	189.33%	177.17%	176.70%	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	6.78%	7.65%	7.71%	8.50%	7.82%	7.09%	7.35%	-
YoY %	-11.37%	-0.78%	-9.29%	8.70%	10.30%	-3.54%	-	-
Horiz. %	92.24%	104.08%	104.90%	115.65%	106.39%	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	68.41	154.85	155.79	125.79	185.78	187.99	161.22	-13.30%
YoY %	-55.82%	-0.60%	23.85%	-32.29%	-1.18%	16.60%	-	-
Horiz. %	42.43%	96.05%	96.63%	78.02%	115.23%	116.60%	100.00%	-
EPS	4.61	11.78	11.26	11.56	15.32	12.84	12.28	-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	2.78	7.50	7.00	7.00	9.50	6.50	6.00	-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	53.17	50.07	50.51	40.68	39.68	40.11	34.42	7.50%
YoY %	6.19%	-0.87%	24.16%	2.52%	-1.07%	16.53%	-	-
Horiz. %	154.47%	145.47%	146.75%	118.19%	115.28%	116.53%	100.00%	-
EPS	3.58	3.81	3.65	3.74	3.27	2.74	2.62	5.33%
YoY %	-6.04%	4.38%	-2.41%	14.37%	19.34%	4.58%	-	-
Horiz. %	136.64%	145.42%	139.31%	142.75%	124.81%	104.58%	100.00%	-
DPS	2.16	2.43	2.27	2.26	2.03	1.39	1.28	9.10%
YoY %	-11.11%	7.05%	0.44%	11.33%	46.04%	8.59%	-	-
Horiz. %	168.75%	189.84%	177.34%	176.56%	158.59%	108.59%	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	3.08	2.78	2.82	2.84	1.10	0.93	1.31	15.29%
YoY %	10.79%	-1.42%	-0.70%	158.18%	18.28%	-29.01%	-	-
Horiz. %	235.11%	212.21%	215.27%	216.79%	83.97%	70.99%	100.00%	-
P/EPS	45.77	36.50	39.08	30.88	13.38	13.55	17.18	17.72%
YoY %	25.40%	-6.60%	26.55%	130.79%	-1.25%	-21.13%	-	-
Horiz. %	266.41%	212.46%	227.47%	179.74%	77.88%	78.87%	100.00%	-
EY	2.18	2.74	2.56	3.24	7.47	7.38	5.82	-15.08%
YoY %	-20.44%	7.03%	-20.99%	-56.63%	1.22%	26.80%	-	-
Horiz. %	37.46%	47.08%	43.99%	55.67%	128.35%	126.80%	100.00%	-
DY	1.32	1.74	1.59	1.96	4.63	3.74	2.84	-11.97%
YoY %	-24.14%	9.43%	-18.88%	-57.67%	23.80%	31.69%	-	-
Horiz. %	46.48%	61.27%	55.99%	69.01%	163.03%	131.69%	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	3.03	2.74	2.82	2.74	1.14	1.03	1.38	13.99%
YoY %	10.58%	-2.84%	2.92%	140.35%	10.68%	-25.36%	-	-
Horiz. %	219.57%	198.55%	204.35%	198.55%	82.61%	74.64%	100.00%	-
P/EPS	44.90	35.99	39.08	29.84	13.77	15.03	18.08	16.35%
YoY %	24.76%	-7.91%	30.97%	116.70%	-8.38%	-16.87%	-	-
Horiz. %	248.34%	199.06%	216.15%	165.04%	76.16%	83.13%	100.00%	-
EY	2.23	2.78	2.56	3.35	7.26	6.65	5.53	-14.03%
YoY %	-19.78%	8.59%	-23.58%	-53.86%	9.17%	20.25%	-	-
Horiz. %	40.33%	50.27%	46.29%	60.58%	131.28%	120.25%	100.00%	-
DY	1.34	1.77	1.59	2.03	4.50	3.37	2.70	-11.01%
YoY %	-24.29%	11.32%	-21.67%	-54.89%	33.53%	24.81%	-	-
Horiz. %	49.63%	65.56%	58.89%	75.19%	166.67%	124.81%	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 - 5 July 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

993

HLIND

HONG LEONG INDUSTRIES BHD

956

GENTING

GENTING BHD

409

YTLPOWR

YTL POWER INTERNATIONAL BHD

394

JCY

JCY INTERNATIONAL BERHAD

392

ARMADA

BUMI ARMADA BERHAD

364

SALCON

SALCON BHD

320

TSH

TSH RESOURCES BHD

284

MAYBANK

MALAYAN BANKING BHD

272

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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