[SCICOM] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 16.39%
YoY- 8.12%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 153,910 151,066 148,100 133,844 134,298 135,758 137,436 7.84%
PBT 21,622 20,784 20,264 14,652 12,790 13,166 12,288 45.80%
Tax 165 280 540 -96 -264 -440 48 127.94%
NP 21,788 21,064 20,804 14,556 12,526 12,726 12,336 46.16%
-
NP to SH 22,144 21,386 20,912 14,852 12,760 12,858 12,420 47.08%
-
Tax Rate -0.76% -1.35% -2.66% 0.66% 2.06% 3.34% -0.39% -
Total Cost 132,122 130,002 127,296 119,288 121,772 123,032 125,100 3.71%
-
Net Worth 71,090 74,052 71,090 71,090 65,166 65,166 65,166 5.97%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 19,747 17,772 11,848 8,886 3,949 5,924 - -
Div Payout % 89.18% 83.10% 56.66% 59.83% 30.95% 46.07% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 71,090 74,052 71,090 71,090 65,166 65,166 65,166 5.97%
NOSH 296,211 296,211 296,211 296,211 296,211 296,211 296,211 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.16% 13.94% 14.05% 10.88% 9.33% 9.37% 8.98% -
ROE 31.15% 28.88% 29.42% 20.89% 19.58% 19.73% 19.06% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 51.96 51.00 50.00 45.19 45.34 45.83 46.40 7.84%
EPS 7.48 7.22 7.04 5.01 4.31 4.34 4.20 46.97%
DPS 6.67 6.00 4.00 3.00 1.33 2.00 0.00 -
NAPS 0.24 0.25 0.24 0.24 0.22 0.22 0.22 5.97%
Adjusted Per Share Value based on latest NOSH - 296,211
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 43.25 42.45 41.62 37.61 37.74 38.15 38.62 7.84%
EPS 6.22 6.01 5.88 4.17 3.59 3.61 3.49 47.04%
DPS 5.55 4.99 3.33 2.50 1.11 1.66 0.00 -
NAPS 0.1998 0.2081 0.1998 0.1998 0.1831 0.1831 0.1831 5.99%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.93 0.71 0.51 0.48 0.45 0.40 0.40 -
P/RPS 1.79 1.39 1.02 1.06 0.99 0.87 0.86 63.09%
P/EPS 12.44 9.83 7.22 9.57 10.45 9.21 9.54 19.37%
EY 8.04 10.17 13.84 10.45 9.57 10.85 10.48 -16.20%
DY 7.17 8.45 7.84 6.25 2.96 5.00 0.00 -
P/NAPS 3.88 2.84 2.13 2.00 2.05 1.82 1.82 65.71%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 21/02/14 18/11/13 29/08/13 23/05/13 22/02/13 05/11/12 -
Price 1.06 0.775 0.715 0.445 0.44 0.40 0.40 -
P/RPS 2.04 1.52 1.43 0.98 0.97 0.87 0.86 77.95%
P/EPS 14.18 10.73 10.13 8.88 10.21 9.21 9.54 30.27%
EY 7.05 9.32 9.87 11.27 9.79 10.85 10.48 -23.24%
DY 6.29 7.74 5.59 6.74 3.03 5.00 0.00 -
P/NAPS 4.42 3.10 2.98 1.85 2.00 1.82 1.82 80.77%

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
Post a Comment