[SCIPACK] YoY TTM Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	303,899	280,695	283,988	246,867	223,878	207,488	209,867	6.35%
YoY %	8.27%	-1.16%	15.04%	10.27%	7.90%	-1.13%	-	-
Horiz. %	144.81%	133.75%	135.32%	117.63%	106.68%	98.87%	100.00%	-
PBT	36,336	32,512	23,472	25,237	22,407	10,214	8,071	28.47%
YoY %	11.76%	38.51%	-6.99%	12.63%	119.38%	26.55%	-	-
Horiz. %	450.20%	402.82%	290.82%	312.69%	277.62%	126.55%	100.00%	-
Tax	-9,553	-7,718	-4,402	-4,758	-3,168	-451	-872	48.97%
YoY %	-23.78%	-75.33%	7.48%	-50.19%	-602.44%	48.28%	-	-
Horiz. %	1,095.53%	885.09%	504.82%	545.64%	363.30%	51.72%	100.00%	-
NP	26,783	24,794	19,070	20,479	19,239	9,763	7,199	24.45%
YoY %	8.02%	30.02%	-6.88%	6.45%	97.06%	35.62%	-	-
Horiz. %	372.04%	344.41%	264.90%	284.47%	267.25%	135.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,775	24,304	18,319	20,086	18,978	9,480	6,862	25.44%
YoY %	10.17%	32.67%	-8.80%	5.84%	100.19%	38.15%	-	-
Horiz. %	390.19%	354.18%	266.96%	292.71%	276.57%	138.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.29%	23.74%	18.75%	18.85%	14.14%	4.42%	10.80%	-
YoY %	10.74%	26.61%	-0.53%	33.31%	219.91%	-59.07%	-	-
Horiz. %	243.43%	219.81%	173.61%	174.54%	130.93%	40.93%	100.00%	-
Total Cost	277,116	255,901	264,918	226,388	204,639	197,725	202,668	5.34%
YoY %	8.29%	-3.40%	17.02%	10.63%	3.50%	-2.44%	-	-
Horiz. %	136.73%	126.27%	130.72%	111.70%	100.97%	97.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	158,895	150,362	137,643	130,425	122,966	111,363	107,019	6.80%
YoY %	5.67%	9.24%	5.53%	6.07%	10.42%	4.06%	-	-
Horiz. %	148.47%	140.50%	128.62%	121.87%	114.90%	104.06%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	16,464	13,675	9,770	11,659	6,830	4,550	3,042	32.47%
YoY %	20.39%	39.97%	-16.20%	70.70%	50.11%	49.57%	-	-
Horiz. %	541.22%	449.54%	321.17%	383.27%	224.52%	149.57%	100.00%	-
Div Payout %	61.49%	56.27%	53.34%	58.05%	35.99%	48.00%	44.33%	-
YoY %	9.28%	5.49%	-8.11%	61.29%	-25.02%	8.28%	-	-
Horiz. %	138.71%	126.93%	120.32%	130.95%	81.19%	108.28%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	158,895	150,362	137,643	130,425	122,966	111,363	107,019	6.80%
YoY %	5.67%	9.24%	5.53%	6.07%	10.42%	4.06%	-	-
Horiz. %	148.47%	140.50%	128.62%	121.87%	114.90%	104.06%	100.00%	-
NOSH	113,496	113,910	75,215	75,390	75,905	75,757	75,900	6.92%
YoY %	-0.36%	51.45%	-0.23%	-0.68%	0.20%	-0.19%	-	-
Horiz. %	149.53%	150.08%	99.10%	99.33%	100.01%	99.81%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	8.81%	8.83%	6.72%	8.30%	8.59%	4.71%	3.43%	-
YoY %	-0.23%	31.40%	-19.04%	-3.38%	82.38%	37.32%	-	-
Horiz. %	256.85%	257.43%	195.92%	241.98%	250.44%	137.32%	100.00%	-
ROE	16.85%	16.16%	13.31%	15.40%	15.43%	8.51%	6.41%	-
YoY %	4.27%	21.41%	-13.57%	-0.19%	81.32%	32.76%	-	-
Horiz. %	262.87%	252.11%	207.64%	240.25%	240.72%	132.76%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	267.76	246.42	377.57	327.45	294.94	273.88	276.50	-0.53%
YoY %	8.66%	-34.74%	15.31%	11.02%	7.69%	-0.95%	-	-
Horiz. %	96.84%	89.12%	136.55%	118.43%	106.67%	99.05%	100.00%	-
EPS	23.59	21.34	24.36	26.64	25.00	12.51	9.04	17.31%
YoY %	10.54%	-12.40%	-8.56%	6.56%	99.84%	38.38%	-	-
Horiz. %	260.95%	236.06%	269.47%	294.69%	276.55%	138.38%	100.00%	-
DPS	14.50	12.01	13.00	15.50	9.00	6.00	4.00	23.91%
YoY %	20.73%	-7.62%	-16.13%	72.22%	50.00%	50.00%	-	-
Horiz. %	362.50%	300.25%	325.00%	387.50%	225.00%	150.00%	100.00%	-
NAPS	1.40	1.32	1.83	1.73	1.62	1.47	1.41	-0.11%
YoY %	6.06%	-27.87%	5.78%	6.79%	10.20%	4.26%	-	-
Horiz. %	99.29%	93.62%	129.79%	122.70%	114.89%	104.26%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 75,390
RPS	87.10	80.45	81.39	70.75	64.16	59.47	60.15	6.35%
YoY %	8.27%	-1.15%	15.04%	10.27%	7.89%	-1.13%	-	-
Horiz. %	144.80%	133.75%	135.31%	117.62%	106.67%	98.87%	100.00%	-
EPS	7.67	6.97	5.25	5.76	5.44	2.72	1.97	25.40%
YoY %	10.04%	32.76%	-8.85%	5.88%	100.00%	38.07%	-	-
Horiz. %	389.34%	353.81%	266.50%	292.39%	276.14%	138.07%	100.00%	-
DPS	4.72	3.92	2.80	3.34	1.96	1.30	0.87	32.52%
YoY %	20.41%	40.00%	-16.17%	70.41%	50.77%	49.43%	-	-
Horiz. %	542.53%	450.57%	321.84%	383.91%	225.29%	149.43%	100.00%	-
NAPS	0.4554	0.4309	0.3945	0.3738	0.3524	0.3192	0.3067	6.80%
YoY %	5.69%	9.23%	5.54%	6.07%	10.40%	4.08%	-	-
Horiz. %	148.48%	140.50%	128.63%	121.88%	114.90%	104.08%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	3.54	2.42	1.63	2.01	1.11	0.40	0.51	-
P/RPS	1.32	0.98	0.43	0.61	0.38	0.15	0.18	39.34%
YoY %	34.69%	127.91%	-29.51%	60.53%	153.33%	-16.67%	-	-
Horiz. %	733.33%	544.44%	238.89%	338.89%	211.11%	83.33%	100.00%	-
P/EPS	15.01	11.34	6.69	7.54	4.44	3.20	5.64	17.70%
YoY %	32.36%	69.51%	-11.27%	69.82%	38.75%	-43.26%	-	-
Horiz. %	266.13%	201.06%	118.62%	133.69%	78.72%	56.74%	100.00%	-
EY	6.66	8.82	14.94	13.26	22.52	31.28	17.73	-15.04%
YoY %	-24.49%	-40.96%	12.67%	-41.12%	-28.01%	76.42%	-	-
Horiz. %	37.56%	49.75%	84.26%	74.79%	127.02%	176.42%	100.00%	-
DY	4.10	4.96	7.98	7.71	8.11	15.00	7.84	-10.23%
YoY %	-17.34%	-37.84%	3.50%	-4.93%	-45.93%	91.33%	-	-
Horiz. %	52.30%	63.27%	101.79%	98.34%	103.44%	191.33%	100.00%	-
P/NAPS	2.53	1.83	0.89	1.16	0.69	0.27	0.36	38.35%
YoY %	38.25%	105.62%	-23.28%	68.12%	155.56%	-25.00%	-	-
Horiz. %	702.78%	508.33%	247.22%	322.22%	191.67%	75.00%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	06/11/13	25/10/12	21/10/11	11/11/10	17/11/09	19/11/08	29/11/07	-
Price	3.65	2.62	1.71	1.88	1.48	0.34	0.45	-
P/RPS	1.36	1.06	0.45	0.57	0.50	0.12	0.16	42.81%
YoY %	28.30%	135.56%	-21.05%	14.00%	316.67%	-25.00%	-	-
Horiz. %	850.00%	662.50%	281.25%	356.25%	312.50%	75.00%	100.00%	-
P/EPS	15.47	12.28	7.02	7.06	5.92	2.72	4.98	20.77%
YoY %	25.98%	74.93%	-0.57%	19.26%	117.65%	-45.38%	-	-
Horiz. %	310.64%	246.59%	140.96%	141.77%	118.88%	54.62%	100.00%	-
EY	6.46	8.14	14.24	14.17	16.89	36.80	20.09	-17.21%
YoY %	-20.64%	-42.84%	0.49%	-16.10%	-54.10%	83.18%	-	-
Horiz. %	32.16%	40.52%	70.88%	70.53%	84.07%	183.18%	100.00%	-
DY	3.97	4.58	7.60	8.24	6.08	17.65	8.89	-12.56%
YoY %	-13.32%	-39.74%	-7.77%	35.53%	-65.55%	98.54%	-	-
Horiz. %	44.66%	51.52%	85.49%	92.69%	68.39%	198.54%	100.00%	-
P/NAPS	2.61	1.98	0.93	1.09	0.91	0.23	0.32	41.83%
YoY %	31.82%	112.90%	-14.68%	19.78%	295.65%	-28.12%	-	-
Horiz. %	815.62%	618.75%	290.62%	340.62%	284.38%	71.88%	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