[SCIPACK] YoY TTM Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	282,703	287,750	229,257	224,075	207,512	210,588	198,616	6.05%
YoY %	-1.75%	25.51%	2.31%	7.98%	-1.46%	6.03%	-	-
Horiz. %	142.34%	144.88%	115.43%	112.82%	104.48%	106.03%	100.00%	-
PBT	28,752	24,276	26,130	17,049	11,600	7,524	7,722	24.47%
YoY %	18.44%	-7.10%	53.26%	46.97%	54.17%	-2.56%	-	-
Horiz. %	372.34%	314.37%	338.38%	220.78%	150.22%	97.44%	100.00%	-
Tax	-6,178	-4,996	-4,564	-2,240	-552	-1,098	-793	40.75%
YoY %	-23.66%	-9.47%	-103.75%	-305.80%	49.73%	-38.46%	-	-
Horiz. %	779.07%	630.01%	575.54%	282.47%	69.61%	138.46%	100.00%	-
NP	22,574	19,280	21,566	14,809	11,048	6,426	6,929	21.73%
YoY %	17.09%	-10.60%	45.63%	34.04%	71.93%	-7.26%	-	-
Horiz. %	325.79%	278.25%	311.24%	213.72%	159.45%	92.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,944	18,601	21,174	14,565	10,720	6,105	6,718	21.78%
YoY %	17.97%	-12.15%	45.38%	35.87%	75.59%	-9.12%	-	-
Horiz. %	326.64%	276.88%	315.18%	216.81%	159.57%	90.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.49%	20.58%	17.47%	13.14%	4.76%	14.59%	10.27%	-
YoY %	4.42%	17.80%	32.95%	176.05%	-67.37%	42.06%	-	-
Horiz. %	209.25%	200.39%	170.11%	127.95%	46.35%	142.06%	100.00%	-
Total Cost	260,129	268,470	207,691	209,266	196,464	204,162	191,687	5.21%
YoY %	-3.11%	29.26%	-0.75%	6.52%	-3.77%	6.51%	-	-
Horiz. %	135.71%	140.06%	108.35%	109.17%	102.49%	106.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	75,407	135,613	125,145	119,905	109,944	104,306	76,059	-0.14%
YoY %	-44.40%	8.36%	4.37%	9.06%	5.41%	37.14%	-	-
Horiz. %	99.14%	178.30%	164.54%	157.65%	144.55%	137.14%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	11,944	9,776	13,192	3,035	4,550	3,042	1,519	40.97%
YoY %	22.18%	-25.89%	334.66%	-33.30%	49.57%	100.26%	-	-
Horiz. %	786.31%	643.58%	868.47%	199.80%	299.54%	200.26%	100.00%	-
Div Payout %	54.43%	52.56%	62.31%	20.84%	42.45%	49.83%	22.61%	-
YoY %	3.56%	-15.65%	198.99%	-50.91%	-14.81%	120.39%	-	-
Horiz. %	240.73%	232.46%	275.59%	92.17%	187.75%	220.39%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	75,407	135,613	125,145	119,905	109,944	104,306	76,059	-0.14%
YoY %	-44.40%	8.36%	4.37%	9.06%	5.41%	37.14%	-	-
Horiz. %	99.14%	178.30%	164.54%	157.65%	144.55%	137.14%	100.00%	-
NOSH	75,407	74,924	74,937	75,889	75,823	76,136	76,059	-0.14%
YoY %	0.64%	-0.02%	-1.25%	0.09%	-0.41%	0.10%	-	-
Horiz. %	99.14%	98.51%	98.52%	99.78%	99.69%	100.10%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	7.99%	6.70%	9.41%	6.61%	5.32%	3.05%	3.49%	-
YoY %	19.25%	-28.80%	42.36%	24.25%	74.43%	-12.61%	-	-
Horiz. %	228.94%	191.98%	269.63%	189.40%	152.44%	87.39%	100.00%	-
ROE	29.10%	13.72%	16.92%	12.15%	9.75%	5.85%	8.83%	-
YoY %	112.10%	-18.91%	39.26%	24.62%	66.67%	-33.75%	-	-
Horiz. %	329.56%	155.38%	191.62%	137.60%	110.42%	66.25%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	374.90	384.05	305.93	295.27	273.68	276.59	261.13	6.20%
YoY %	-2.38%	25.54%	3.61%	7.89%	-1.05%	5.92%	-	-
Horiz. %	143.57%	147.07%	117.16%	113.07%	104.81%	105.92%	100.00%	-
EPS	29.10	24.83	28.26	19.19	14.14	8.02	8.83	21.96%
YoY %	17.20%	-12.14%	47.26%	35.71%	76.31%	-9.17%	-	-
Horiz. %	329.56%	281.20%	320.05%	217.33%	160.14%	90.83%	100.00%	-
DPS	15.84	13.00	17.50	4.00	6.00	4.00	2.00	41.14%
YoY %	21.85%	-25.71%	337.50%	-33.33%	50.00%	100.00%	-	-
Horiz. %	792.00%	650.00%	875.00%	200.00%	300.00%	200.00%	100.00%	-
NAPS	1.00	1.81	1.67	1.58	1.45	1.37	1.00	0.00%
YoY %	-44.75%	8.38%	5.70%	8.97%	5.84%	37.00%	-	-
Horiz. %	100.00%	181.00%	167.00%	158.00%	145.00%	137.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 75,889
RPS	80.50	81.94	65.28	63.81	59.09	59.97	56.56	6.05%
YoY %	-1.76%	25.52%	2.30%	7.99%	-1.47%	6.03%	-	-
Horiz. %	142.33%	144.87%	115.42%	112.82%	104.47%	106.03%	100.00%	-
EPS	6.25	5.30	6.03	4.15	3.05	1.74	1.91	21.82%
YoY %	17.92%	-12.11%	45.30%	36.07%	75.29%	-8.90%	-	-
Horiz. %	327.23%	277.49%	315.71%	217.28%	159.69%	91.10%	100.00%	-
DPS	3.40	2.78	3.76	0.86	1.30	0.87	0.43	41.10%
YoY %	22.30%	-26.06%	337.21%	-33.85%	49.43%	102.33%	-	-
Horiz. %	790.70%	646.51%	874.42%	200.00%	302.33%	202.33%	100.00%	-
NAPS	0.2147	0.3862	0.3564	0.3414	0.3131	0.297	0.2166	-0.14%
YoY %	-44.41%	8.36%	4.39%	9.04%	5.42%	37.12%	-	-
Horiz. %	99.12%	178.30%	164.54%	157.62%	144.55%	137.12%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	2.05	1.74	2.11	0.48	0.44	0.52	0.35	-
P/RPS	0.55	0.45	0.69	0.16	0.16	0.19	0.13	27.14%
YoY %	22.22%	-34.78%	331.25%	0.00%	-15.79%	46.15%	-	-
Horiz. %	423.08%	346.15%	530.77%	123.08%	123.08%	146.15%	100.00%	-
P/EPS	7.04	7.01	7.47	2.50	3.11	6.48	3.96	10.05%
YoY %	0.43%	-6.16%	198.80%	-19.61%	-52.01%	63.64%	-	-
Horiz. %	177.78%	177.02%	188.64%	63.13%	78.54%	163.64%	100.00%	-
EY	14.20	14.27	13.39	39.98	32.13	15.42	25.24	-9.13%
YoY %	-0.49%	6.57%	-66.51%	24.43%	108.37%	-38.91%	-	-
Horiz. %	56.26%	56.54%	53.05%	158.40%	127.30%	61.09%	100.00%	-
DY	7.73	7.47	8.29	8.33	13.64	7.69	5.71	5.17%
YoY %	3.48%	-9.89%	-0.48%	-38.93%	77.37%	34.68%	-	-
Horiz. %	135.38%	130.82%	145.18%	145.88%	238.88%	134.68%	100.00%	-
P/NAPS	2.05	0.96	1.26	0.30	0.30	0.38	0.35	34.22%
YoY %	113.54%	-23.81%	320.00%	0.00%	-21.05%	8.57%	-	-
Horiz. %	585.71%	274.29%	360.00%	85.71%	85.71%	108.57%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	26/07/12	28/07/11	28/07/10	28/07/09	28/08/08	23/08/07	24/08/06	-
Price	2.11	1.93	2.22	0.93	0.35	0.50	0.30	-
P/RPS	0.56	0.50	0.73	0.31	0.13	0.18	0.11	31.12%
YoY %	12.00%	-31.51%	135.48%	138.46%	-27.78%	63.64%	-	-
Horiz. %	509.09%	454.55%	663.64%	281.82%	118.18%	163.64%	100.00%	-
P/EPS	7.25	7.77	7.86	4.85	2.48	6.24	3.40	13.43%
YoY %	-6.69%	-1.15%	62.06%	95.56%	-60.26%	83.53%	-	-
Horiz. %	213.24%	228.53%	231.18%	142.65%	72.94%	183.53%	100.00%	-
EY	13.79	12.86	12.73	20.64	40.39	16.04	29.44	-11.86%
YoY %	7.23%	1.02%	-38.32%	-48.90%	151.81%	-45.52%	-	-
Horiz. %	46.84%	43.68%	43.24%	70.11%	137.19%	54.48%	100.00%	-
DY	7.51	6.74	7.88	4.30	17.14	8.00	6.67	1.99%
YoY %	11.42%	-14.47%	83.26%	-74.91%	114.25%	19.94%	-	-
Horiz. %	112.59%	101.05%	118.14%	64.47%	256.97%	119.94%	100.00%	-
P/NAPS	2.11	1.07	1.33	0.59	0.24	0.36	0.30	38.37%
YoY %	97.20%	-19.55%	125.42%	145.83%	-33.33%	20.00%	-	-
Horiz. %	703.33%	356.67%	443.33%	196.67%	80.00%	120.00%	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