[SCICOM] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Stock

[SCICOM] SCICOM (MSC) BHD

Announcement Date

28-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Jun-2009 [#4]

Profit Trend

QoQ- 36.58%

YoY- 43.68%

Quarter Report

Scicom 4th Quarterly Announcement (June 2009).pdf

Latest QR

Upcoming QR

SCICOM's Result

SCICOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Annualized Quarter Result
Revenue	120,729	121,154	124,028	144,672	142,928	140,784	133,708	-6.58%
YoY %	-0.35%	-2.32%	-14.27%	1.22%	1.52%	5.29%	-	-
Horiz. %	90.29%	90.61%	92.76%	108.20%	106.90%	105.29%	100.00%	-
PBT	8,369	8,660	7,760	9,529	7,552	12,446	12,084	-21.73%
YoY %	-3.36%	11.60%	-18.56%	26.18%	-39.32%	3.00%	-	-
Horiz. %	69.26%	71.67%	64.22%	78.86%	62.50%	103.00%	100.00%	-
Tax	209	-214	260	-828	-1,181	-1,136	-804	-
YoY %	197.66%	-182.31%	131.40%	29.89%	-3.96%	-41.29%	-	-
Horiz. %	-26.00%	26.62%	-32.34%	102.99%	146.89%	141.29%	100.00%	-
NP	8,578	8,446	8,020	8,701	6,370	11,310	11,280	-16.69%
YoY %	1.56%	5.31%	-7.83%	36.59%	-43.68%	0.27%	-	-
Horiz. %	76.05%	74.88%	71.10%	77.14%	56.47%	100.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,578	8,446	8,020	8,701	6,370	11,310	11,280	-16.69%
YoY %	1.56%	5.31%	-7.83%	36.59%	-43.68%	0.27%	-	-
Horiz. %	76.05%	74.88%	71.10%	77.14%	56.47%	100.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-2.50%	2.47%	-3.35%	8.69%	15.64%	9.13%	6.65%	-
YoY %	-201.21%	173.73%	-138.55%	-44.44%	71.30%	37.29%	-	-
Horiz. %	-37.59%	37.14%	-50.38%	130.68%	235.19%	137.29%	100.00%	-
Total Cost	112,150	112,708	116,008	135,971	136,557	129,474	122,428	-5.68%
YoY %	-0.50%	-2.84%	-14.68%	-0.43%	5.47%	5.76%	-	-
Horiz. %	91.60%	92.06%	94.76%	111.06%	111.54%	105.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	50,514	50,463	50,124	50,402	45,125	50,443	47,886	3.62%
YoY %	0.10%	0.68%	-0.55%	11.69%	-10.54%	5.34%	-	-
Horiz. %	105.49%	105.38%	104.67%	105.25%	94.23%	105.34%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	8,862	7,967	-	5,305	7,078	5,309	-	-
YoY %	11.23%	0.00%	-	-25.05%	33.32%	0.00%	-	-
Horiz. %	166.92%	150.07%	-	99.92%	133.32%	100.00%	-	-
Div Payout %	103.31%	94.34%	-	60.98%	111.11%	46.95%	-	-
YoY %	9.51%	0.00%	-	-45.12%	136.66%	0.00%	-	-
Horiz. %	220.04%	200.94%	-	129.88%	236.66%	100.00%	-	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	50,514	50,463	50,124	50,402	45,125	50,443	47,886	3.62%
YoY %	0.10%	0.68%	-0.55%	11.69%	-10.54%	5.34%	-	-
Horiz. %	105.49%	105.38%	104.67%	105.25%	94.23%	105.34%	100.00%	-
NOSH	265,867	265,597	263,815	265,274	265,444	265,492	266,037	-0.04%
YoY %	0.10%	0.68%	-0.55%	-0.06%	-0.02%	-0.20%	-	-
Horiz. %	99.94%	99.83%	99.16%	99.71%	99.78%	99.80%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	7.11%	6.97%	6.47%	6.01%	4.46%	8.03%	8.44%	-
YoY %	2.01%	7.73%	7.65%	34.75%	-44.46%	-4.86%	-	-
Horiz. %	84.24%	82.58%	76.66%	71.21%	52.84%	95.14%	100.00%	-
ROE	16.98%	16.74%	16.00%	17.26%	14.12%	22.42%	23.56%	-
YoY %	1.43%	4.62%	-7.30%	22.24%	-37.02%	-4.84%	-	-
Horiz. %	72.07%	71.05%	67.91%	73.26%	59.93%	95.16%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	45.41	45.62	47.01	54.54	53.84	53.03	50.26	-6.54%
YoY %	-0.46%	-2.96%	-13.81%	1.30%	1.53%	5.51%	-	-
Horiz. %	90.35%	90.77%	93.53%	108.52%	107.12%	105.51%	100.00%	-
EPS	3.23	3.18	3.04	3.28	2.40	4.26	4.24	-16.60%
YoY %	1.57%	4.61%	-7.32%	36.67%	-43.66%	0.47%	-	-
Horiz. %	76.18%	75.00%	71.70%	77.36%	56.60%	100.47%	100.00%	-
DPS	3.33	3.00	0.00	2.00	2.67	2.00	0.00	-
YoY %	11.00%	0.00%	0.00%	-25.09%	33.50%	0.00%	-	-
Horiz. %	166.50%	150.00%	0.00%	100.00%	133.50%	100.00%	-	-
NAPS	0.19	0.19	0.19	0.19	0.17	0.19	0.18	3.67%
YoY %	0.00%	0.00%	0.00%	11.76%	-10.53%	5.56%	-	-
Horiz. %	105.56%	105.56%	105.56%	105.56%	94.44%	105.56%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 265,067
RPS	33.96	34.08	34.89	40.70	40.21	39.61	37.62	-6.60%
YoY %	-0.35%	-2.32%	-14.28%	1.22%	1.51%	5.29%	-	-
Horiz. %	90.27%	90.59%	92.74%	108.19%	106.88%	105.29%	100.00%	-
EPS	2.41	2.38	2.26	2.45	1.79	3.18	3.17	-16.71%
YoY %	1.26%	5.31%	-7.76%	36.87%	-43.71%	0.32%	-	-
Horiz. %	76.03%	75.08%	71.29%	77.29%	56.47%	100.32%	100.00%	-
DPS	2.49	2.24	0.00	1.49	1.99	1.49	0.00	-
YoY %	11.16%	0.00%	0.00%	-25.13%	33.56%	0.00%	-	-
Horiz. %	167.11%	150.34%	0.00%	100.00%	133.56%	100.00%	-	-
NAPS	0.1421	0.142	0.141	0.1418	0.127	0.1419	0.1347	3.63%
YoY %	0.07%	0.71%	-0.56%	11.65%	-10.50%	5.35%	-	-
Horiz. %	105.49%	105.42%	104.68%	105.27%	94.28%	105.35%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	0.39	0.41	0.30	0.22	0.26	0.33	0.34	-
P/RPS	0.86	0.90	0.64	0.40	0.48	0.62	0.68	16.96%
YoY %	-4.44%	40.62%	60.00%	-16.67%	-22.58%	-8.82%	-	-
Horiz. %	126.47%	132.35%	94.12%	58.82%	70.59%	91.18%	100.00%	-
P/EPS	12.09	12.89	9.87	6.71	10.83	7.75	8.02	31.50%
YoY %	-6.21%	30.60%	47.09%	-38.04%	39.74%	-3.37%	-	-
Horiz. %	150.75%	160.72%	123.07%	83.67%	135.04%	96.63%	100.00%	-
EY	8.27	7.76	10.13	14.91	9.23	12.91	12.47	-23.97%
YoY %	6.57%	-23.40%	-32.06%	61.54%	-28.51%	3.53%	-	-
Horiz. %	66.32%	62.23%	81.23%	119.57%	74.02%	103.53%	100.00%	-
DY	8.55	7.32	0.00	9.09	10.26	6.06	0.00	-
YoY %	16.80%	0.00%	0.00%	-11.40%	69.31%	0.00%	-	-
Horiz. %	141.09%	120.79%	0.00%	150.00%	169.31%	100.00%	-	-
P/NAPS	2.05	2.16	1.58	1.16	1.53	1.74	1.89	5.57%
YoY %	-5.09%	36.71%	36.21%	-24.18%	-12.07%	-7.94%	-	-
Horiz. %	108.47%	114.29%	83.60%	61.38%	80.95%	92.06%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	12/05/10	03/02/10	29/01/10	28/08/09	06/05/09	04/02/09	22/10/08	-
Price	0.43	0.40	0.40	0.23	0.25	0.26	0.27	-
P/RPS	0.95	0.88	0.85	0.42	0.46	0.49	0.54	45.78%
YoY %	7.95%	3.53%	102.38%	-8.70%	-6.12%	-9.26%	-	-
Horiz. %	175.93%	162.96%	157.41%	77.78%	85.19%	90.74%	100.00%	-
P/EPS	13.33	12.58	13.16	7.01	10.42	6.10	6.37	63.67%
YoY %	5.96%	-4.41%	87.73%	-32.73%	70.82%	-4.24%	-	-
Horiz. %	209.26%	197.49%	206.59%	110.05%	163.58%	95.76%	100.00%	-
EY	7.50	7.95	7.60	14.26	9.60	16.38	15.70	-38.91%
YoY %	-5.66%	4.61%	-46.70%	48.54%	-41.39%	4.33%	-	-
Horiz. %	47.77%	50.64%	48.41%	90.83%	61.15%	104.33%	100.00%	-
DY	7.75	7.50	0.00	8.70	10.67	7.69	0.00	-
YoY %	3.33%	0.00%	0.00%	-18.46%	38.75%	0.00%	-	-
Horiz. %	100.78%	97.53%	0.00%	113.13%	138.75%	100.00%	-	-
P/NAPS	2.26	2.11	2.11	1.21	1.47	1.37	1.50	31.45%
YoY %	7.11%	0.00%	74.38%	-17.69%	7.30%	-8.67%	-	-
Horiz. %	150.67%	140.67%	140.67%	80.67%	98.00%	91.33%	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