[SCICOM] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
02-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 6.58%
YoY- 16.49%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 131,226 128,958 133,062 136,900 140,975 141,990 143,312 -5.70%
PBT 13,488 13,201 13,962 15,168 12,599 12,649 12,582 4.74%
Tax 125 -108 -374 -1,012 678 -14 -56 -
NP 13,613 13,093 13,588 14,156 13,277 12,634 12,526 5.71%
-
NP to SH 13,736 13,094 13,590 14,156 13,282 12,634 12,526 6.34%
-
Tax Rate -0.93% 0.82% 2.68% 6.67% -5.38% 0.11% 0.45% -
Total Cost 117,613 115,865 119,474 122,744 127,698 129,356 130,786 -6.83%
-
Net Worth 65,166 59,162 62,312 59,478 59,162 56,263 56,130 10.47%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 5,924 3,944 5,934 11,895 5,916 3,948 5,908 0.18%
Div Payout % 43.13% 30.12% 43.67% 84.03% 44.54% 31.25% 47.17% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 65,166 59,162 62,312 59,478 59,162 56,263 56,130 10.47%
NOSH 296,211 295,813 296,724 297,394 295,812 296,124 295,424 0.17%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.37% 10.15% 10.21% 10.34% 9.42% 8.90% 8.74% -
ROE 21.08% 22.13% 21.81% 23.80% 22.45% 22.46% 22.32% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 44.30 43.59 44.84 46.03 47.66 47.95 48.51 -5.87%
EPS 4.64 4.43 4.58 4.76 4.49 4.27 4.24 6.20%
DPS 2.00 1.33 2.00 4.00 2.00 1.33 2.00 0.00%
NAPS 0.22 0.20 0.21 0.20 0.20 0.19 0.19 10.27%
Adjusted Per Share Value based on latest NOSH - 297,394
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 36.88 36.24 37.39 38.47 39.61 39.90 40.27 -5.69%
EPS 3.86 3.68 3.82 3.98 3.73 3.55 3.52 6.34%
DPS 1.66 1.11 1.67 3.34 1.66 1.11 1.66 0.00%
NAPS 0.1831 0.1663 0.1751 0.1671 0.1663 0.1581 0.1577 10.47%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.36 0.40 0.40 0.40 0.39 0.40 0.42 -
P/RPS 0.81 0.92 0.89 0.87 0.82 0.83 0.87 -4.65%
P/EPS 7.76 9.04 8.73 8.40 8.69 9.37 9.91 -15.05%
EY 12.88 11.07 11.45 11.90 11.51 10.67 10.10 17.61%
DY 5.56 3.33 5.00 10.00 5.13 3.33 4.76 10.92%
P/NAPS 1.64 2.00 1.90 2.00 1.95 2.11 2.21 -18.04%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 18/05/12 17/02/12 02/11/11 15/08/11 04/05/11 28/02/11 -
Price 0.38 0.37 0.39 0.45 0.39 0.45 0.39 -
P/RPS 0.86 0.85 0.87 0.98 0.82 0.94 0.80 4.94%
P/EPS 8.19 8.36 8.52 9.45 8.69 10.55 9.20 -7.46%
EY 12.20 11.96 11.74 10.58 11.51 9.48 10.87 8.00%
DY 5.26 3.60 5.13 8.89 5.13 2.96 5.13 1.68%
P/NAPS 1.73 1.85 1.86 2.25 1.95 2.37 2.05 -10.70%

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