[SCIPACK] YoY Cumulative 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
Cumulative Result
Revenue	180,952	186,732	175,830	177,368	142,846	139,335	140,861	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	14,088	15,501	17,692	17,242	17,573	15,987	12,512	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	-3,275	-2,917	-4,316	-4,422	-4,446	-4,163	-2,506	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	10,813	12,584	13,376	12,820	13,127	11,824	10,006	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	10,813	12,584	13,376	12,820	13,127	11,490	9,621	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	170,139	174,148	162,454	164,548	129,719	127,511	130,855	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	7,607	7,588	8,516	7,969	7,948	7,125	4,870	7.70%
YoY %	0.25%	-10.90%	6.86%	0.26%	11.55%	46.30%	-	-
Horiz. %	156.20%	155.81%	174.87%	163.63%	163.20%	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	5.50%	6.78%	7.65%	7.71%	8.50%	7.82%	7.09%	-
YoY %	-18.88%	-11.37%	-0.78%	-9.29%	8.70%	10.30%	-	-
Horiz. %	77.57%	95.63%	107.90%	108.74%	119.89%	110.30%	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	55.19	68.41	154.85	155.79	125.79	185.78	187.99	-18.46%
YoY %	-19.32%	-55.82%	-0.60%	23.85%	-32.29%	-1.18%	-	-
Horiz. %	29.36%	36.39%	82.37%	82.87%	66.91%	98.82%	100.00%	-
EPS	3.30	4.61	11.78	11.26	11.56	15.32	12.84	-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	2.32	2.78	7.50	7.00	7.00	9.50	6.50	-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	51.53	53.17	50.07	50.51	40.68	39.68	40.11	4.26%
YoY %	-3.08%	6.19%	-0.87%	24.16%	2.52%	-1.07%	-	-
Horiz. %	128.47%	132.56%	124.83%	125.93%	101.42%	98.93%	100.00%	-
EPS	3.08	3.58	3.81	3.65	3.74	3.27	2.74	1.96%
YoY %	-13.97%	-6.04%	4.38%	-2.41%	14.37%	19.34%	-	-
Horiz. %	112.41%	130.66%	139.05%	133.21%	136.50%	119.34%	100.00%	-
DPS	2.17	2.16	2.43	2.27	2.26	2.03	1.39	7.69%
YoY %	0.46%	-11.11%	7.05%	0.44%	11.33%	46.04%	-	-
Horiz. %	156.12%	155.40%	174.82%	163.31%	162.59%	146.04%	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	4.19	3.08	2.78	2.82	2.84	1.10	0.93	28.48%
YoY %	36.04%	10.79%	-1.42%	-0.70%	158.18%	18.28%	-	-
Horiz. %	450.54%	331.18%	298.92%	303.23%	305.38%	118.28%	100.00%	-
P/EPS	70.05	45.77	36.50	39.08	30.88	13.38	13.55	31.46%
YoY %	53.05%	25.40%	-6.60%	26.55%	130.79%	-1.25%	-	-
Horiz. %	516.97%	337.79%	269.37%	288.41%	227.90%	98.75%	100.00%	-
EY	1.43	2.18	2.74	2.56	3.24	7.47	7.38	-23.91%
YoY %	-34.40%	-20.44%	7.03%	-20.99%	-56.63%	1.22%	-	-
Horiz. %	19.38%	29.54%	37.13%	34.69%	43.90%	101.22%	100.00%	-
DY	1.00	1.32	1.74	1.59	1.96	4.63	3.74	-19.71%
YoY %	-24.24%	-24.14%	9.43%	-18.88%	-57.67%	23.80%	-	-
Horiz. %	26.74%	35.29%	46.52%	42.51%	52.41%	123.80%	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	3.99	3.03	2.74	2.82	2.74	1.14	1.03	25.29%
YoY %	31.68%	10.58%	-2.84%	2.92%	140.35%	10.68%	-	-
Horiz. %	387.38%	294.17%	266.02%	273.79%	266.02%	110.68%	100.00%	-
P/EPS	66.71	44.90	35.99	39.08	29.84	13.77	15.03	28.16%
YoY %	48.57%	24.76%	-7.91%	30.97%	116.70%	-8.38%	-	-
Horiz. %	443.85%	298.74%	239.45%	260.01%	198.54%	91.62%	100.00%	-
EY	1.50	2.23	2.78	2.56	3.35	7.26	6.65	-21.96%
YoY %	-32.74%	-19.78%	8.59%	-23.58%	-53.86%	9.17%	-	-
Horiz. %	22.56%	33.53%	41.80%	38.50%	50.38%	109.17%	100.00%	-
DY	1.05	1.34	1.77	1.59	2.03	4.50	3.37	-17.64%
YoY %	-21.64%	-24.29%	11.32%	-21.67%	-54.89%	33.53%	-	-
Horiz. %	31.16%	39.76%	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

336

HLIND

HONG LEONG INDUSTRIES BHD

322

PTRANS

PERAK TRANSIT BERHAD

314

YTLPOWR

YTL POWER INTERNATIONAL BHD

158

TOPGLOV

TOP GLOVE CORPORATION BHD

157

GENTING

GENTING BHD

145

PBBANK

PUBLIC BANK BHD

122

GENM

GENTING MALAYSIA BERHAD

120

INARI

INARI AMERTRON BERHAD

114

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