[SCIPACK] YoY TTM Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	229,257	224,075	207,512	210,588	198,616	195,211	128,909	10.06%
YoY %	2.31%	7.98%	-1.46%	6.03%	1.74%	51.43%	-	-
Horiz. %	177.84%	173.82%	160.98%	163.36%	154.07%	151.43%	100.00%	-
PBT	26,130	17,049	11,600	7,524	7,722	-755	8,725	20.04%
YoY %	53.26%	46.97%	54.17%	-2.56%	1,122.78%	-108.65%	-	-
Horiz. %	299.48%	195.40%	132.95%	86.23%	88.50%	-8.65%	100.00%	-
Tax	-4,564	-2,240	-552	-1,098	-793	-1,723	-1,607	18.99%
YoY %	-103.75%	-305.80%	49.73%	-38.46%	53.98%	-7.22%	-	-
Horiz. %	284.01%	139.39%	34.35%	68.33%	49.35%	107.22%	100.00%	-
NP	21,566	14,809	11,048	6,426	6,929	-2,478	7,118	20.28%
YoY %	45.63%	34.04%	71.93%	-7.26%	379.62%	-134.81%	-	-
Horiz. %	302.98%	208.05%	155.21%	90.28%	97.34%	-34.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,174	14,565	10,720	6,105	6,718	-2,517	7,118	19.91%
YoY %	45.38%	35.87%	75.59%	-9.12%	366.91%	-135.36%	-	-
Horiz. %	297.47%	204.62%	150.60%	85.77%	94.38%	-35.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.47%	13.14%	4.76%	14.59%	10.27%	-	18.42%	-
YoY %	32.95%	176.05%	-67.37%	42.06%	0.00%	-	-	-
Horiz. %	94.84%	71.34%	25.84%	79.21%	55.75%	-	100.00%	-
Total Cost	207,691	209,266	196,464	204,162	191,687	197,689	121,791	9.29%
YoY %	-0.75%	6.52%	-3.77%	6.51%	-3.04%	62.32%	-	-
Horiz. %	170.53%	171.82%	161.31%	167.63%	157.39%	162.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,145	119,905	109,944	104,306	76,059	95,645	99,410	3.90%
YoY %	4.37%	9.06%	5.41%	37.14%	-20.48%	-3.79%	-	-
Horiz. %	125.89%	120.62%	110.60%	104.93%	76.51%	96.21%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	13,192	3,035	4,550	3,042	1,519	-	3,414	25.25%
YoY %	334.66%	-33.30%	49.57%	100.26%	0.00%	-	-	-
Horiz. %	386.41%	88.90%	133.27%	89.10%	44.49%	-	100.00%	-
Div Payout %	62.31%	20.84%	42.45%	49.83%	22.61%	-	47.98%	-
YoY %	198.99%	-50.91%	-14.81%	120.39%	0.00%	-	-	-
Horiz. %	129.87%	43.43%	88.47%	103.86%	47.12%	-	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	125,145	119,905	109,944	104,306	76,059	95,645	99,410	3.90%
YoY %	4.37%	9.06%	5.41%	37.14%	-20.48%	-3.79%	-	-
Horiz. %	125.89%	120.62%	110.60%	104.93%	76.51%	96.21%	100.00%	-
NOSH	74,937	75,889	75,823	76,136	76,059	75,909	75,886	-0.20%
YoY %	-1.25%	0.09%	-0.41%	0.10%	0.20%	0.03%	-	-
Horiz. %	98.75%	100.00%	99.92%	100.33%	100.23%	100.03%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	9.41%	6.61%	5.32%	3.05%	3.49%	-1.27%	5.52%	-
YoY %	42.36%	24.25%	74.43%	-12.61%	374.80%	-123.01%	-	-
Horiz. %	170.47%	119.75%	96.38%	55.25%	63.22%	-23.01%	100.00%	-
ROE	16.92%	12.15%	9.75%	5.85%	8.83%	-2.63%	7.16%	-
YoY %	39.26%	24.62%	66.67%	-33.75%	435.74%	-136.73%	-	-
Horiz. %	236.31%	169.69%	136.17%	81.70%	123.32%	-36.73%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	305.93	295.27	273.68	276.59	261.13	257.16	169.87	10.29%
YoY %	3.61%	7.89%	-1.05%	5.92%	1.54%	51.39%	-	-
Horiz. %	180.10%	173.82%	161.11%	162.82%	153.72%	151.39%	100.00%	-
EPS	28.26	19.19	14.14	8.02	8.83	-3.32	9.38	20.16%
YoY %	47.26%	35.71%	76.31%	-9.17%	365.96%	-135.39%	-	-
Horiz. %	301.28%	204.58%	150.75%	85.50%	94.14%	-35.39%	100.00%	-
DPS	17.50	4.00	6.00	4.00	2.00	0.00	4.50	25.38%
YoY %	337.50%	-33.33%	50.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	388.89%	88.89%	133.33%	88.89%	44.44%	0.00%	100.00%	-
NAPS	1.67	1.58	1.45	1.37	1.00	1.26	1.31	4.12%
YoY %	5.70%	8.97%	5.84%	37.00%	-20.63%	-3.82%	-	-
Horiz. %	127.48%	120.61%	110.69%	104.58%	76.34%	96.18%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 76,136
RPS	65.28	63.81	59.09	59.97	56.56	55.59	36.71	10.06%
YoY %	2.30%	7.99%	-1.47%	6.03%	1.74%	51.43%	-	-
Horiz. %	177.83%	173.82%	160.96%	163.36%	154.07%	151.43%	100.00%	-
EPS	6.03	4.15	3.05	1.74	1.91	-0.72	2.03	19.88%
YoY %	45.30%	36.07%	75.29%	-8.90%	365.28%	-135.47%	-	-
Horiz. %	297.04%	204.43%	150.25%	85.71%	94.09%	-35.47%	100.00%	-
DPS	3.76	0.86	1.30	0.87	0.43	0.00	0.97	25.32%
YoY %	337.21%	-33.85%	49.43%	102.33%	0.00%	0.00%	-	-
Horiz. %	387.63%	88.66%	134.02%	89.69%	44.33%	0.00%	100.00%	-
NAPS	0.3564	0.3414	0.3131	0.297	0.2166	0.2724	0.2831	3.91%
YoY %	4.39%	9.04%	5.42%	37.12%	-20.48%	-3.78%	-	-
Horiz. %	125.89%	120.59%	110.60%	104.91%	76.51%	96.22%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	2.11	0.48	0.44	0.52	0.35	0.45	0.69	-
P/RPS	0.69	0.16	0.16	0.19	0.13	0.17	0.41	9.05%
YoY %	331.25%	0.00%	-15.79%	46.15%	-23.53%	-58.54%	-	-
Horiz. %	168.29%	39.02%	39.02%	46.34%	31.71%	41.46%	100.00%	-
P/EPS	7.47	2.50	3.11	6.48	3.96	-13.57	7.36	0.24%
YoY %	198.80%	-19.61%	-52.01%	63.64%	129.18%	-284.38%	-	-
Horiz. %	101.49%	33.97%	42.26%	88.04%	53.80%	-184.38%	100.00%	-
EY	13.39	39.98	32.13	15.42	25.24	-7.37	13.59	-0.24%
YoY %	-66.51%	24.43%	108.37%	-38.91%	442.47%	-154.23%	-	-
Horiz. %	98.53%	294.19%	236.42%	113.47%	185.72%	-54.23%	100.00%	-
DY	8.29	8.33	13.64	7.69	5.71	0.00	6.52	4.08%
YoY %	-0.48%	-38.93%	77.37%	34.68%	0.00%	0.00%	-	-
Horiz. %	127.15%	127.76%	209.20%	117.94%	87.58%	0.00%	100.00%	-
P/NAPS	1.26	0.30	0.30	0.38	0.35	0.36	0.53	15.51%
YoY %	320.00%	0.00%	-21.05%	8.57%	-2.78%	-32.08%	-	-
Horiz. %	237.74%	56.60%	56.60%	71.70%	66.04%	67.92%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	28/07/10	28/07/09	28/08/08	23/08/07	24/08/06	26/08/05	26/08/04	-
Price	2.22	0.93	0.35	0.50	0.30	0.40	0.64	-
P/RPS	0.73	0.31	0.13	0.18	0.11	0.16	0.38	11.48%
YoY %	135.48%	138.46%	-27.78%	63.64%	-31.25%	-57.89%	-	-
Horiz. %	192.11%	81.58%	34.21%	47.37%	28.95%	42.11%	100.00%	-
P/EPS	7.86	4.85	2.48	6.24	3.40	-12.06	6.82	2.39%
YoY %	62.06%	95.56%	-60.26%	83.53%	128.19%	-276.83%	-	-
Horiz. %	115.25%	71.11%	36.36%	91.50%	49.85%	-176.83%	100.00%	-
EY	12.73	20.64	40.39	16.04	29.44	-8.29	14.66	-2.32%
YoY %	-38.32%	-48.90%	151.81%	-45.52%	455.13%	-156.55%	-	-
Horiz. %	86.83%	140.79%	275.51%	109.41%	200.82%	-56.55%	100.00%	-
DY	7.88	4.30	17.14	8.00	6.67	0.00	7.03	1.91%
YoY %	83.26%	-74.91%	114.25%	19.94%	0.00%	0.00%	-	-
Horiz. %	112.09%	61.17%	243.81%	113.80%	94.88%	0.00%	100.00%	-
P/NAPS	1.33	0.59	0.24	0.36	0.30	0.32	0.49	18.09%
YoY %	125.42%	145.83%	-33.33%	20.00%	-6.25%	-34.69%	-	-
Horiz. %	271.43%	120.41%	48.98%	73.47%	61.22%	65.31%	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