[SCICOM] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
05-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -9.58%
YoY- -12.26%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 133,844 134,298 135,758 137,436 131,226 128,958 133,062 0.39%
PBT 14,652 12,790 13,166 12,288 13,488 13,201 13,962 3.27%
Tax -96 -264 -440 48 125 -108 -374 -59.64%
NP 14,556 12,526 12,726 12,336 13,613 13,093 13,588 4.69%
-
NP to SH 14,852 12,760 12,858 12,420 13,736 13,094 13,590 6.10%
-
Tax Rate 0.66% 2.06% 3.34% -0.39% -0.93% 0.82% 2.68% -
Total Cost 119,288 121,772 123,032 125,100 117,613 115,865 119,474 -0.10%
-
Net Worth 71,090 65,166 65,166 65,166 65,166 59,162 62,312 9.19%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 8,886 3,949 5,924 - 5,924 3,944 5,934 30.92%
Div Payout % 59.83% 30.95% 46.07% - 43.13% 30.12% 43.67% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 71,090 65,166 65,166 65,166 65,166 59,162 62,312 9.19%
NOSH 296,211 296,211 296,211 296,211 296,211 295,813 296,724 -0.11%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.88% 9.33% 9.37% 8.98% 10.37% 10.15% 10.21% -
ROE 20.89% 19.58% 19.73% 19.06% 21.08% 22.13% 21.81% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 45.19 45.34 45.83 46.40 44.30 43.59 44.84 0.52%
EPS 5.01 4.31 4.34 4.20 4.64 4.43 4.58 6.17%
DPS 3.00 1.33 2.00 0.00 2.00 1.33 2.00 31.06%
NAPS 0.24 0.22 0.22 0.22 0.22 0.20 0.21 9.31%
Adjusted Per Share Value based on latest NOSH - 296,211
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 37.65 37.78 38.19 38.66 36.92 36.28 37.43 0.39%
EPS 4.18 3.59 3.62 3.49 3.86 3.68 3.82 6.19%
DPS 2.50 1.11 1.67 0.00 1.67 1.11 1.67 30.89%
NAPS 0.20 0.1833 0.1833 0.1833 0.1833 0.1664 0.1753 9.19%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.48 0.45 0.40 0.40 0.36 0.40 0.40 -
P/RPS 1.06 0.99 0.87 0.86 0.81 0.92 0.89 12.37%
P/EPS 9.57 10.45 9.21 9.54 7.76 9.04 8.73 6.32%
EY 10.45 9.57 10.85 10.48 12.88 11.07 11.45 -5.91%
DY 6.25 2.96 5.00 0.00 5.56 3.33 5.00 16.05%
P/NAPS 2.00 2.05 1.82 1.82 1.64 2.00 1.90 3.48%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 23/05/13 22/02/13 05/11/12 27/08/12 18/05/12 17/02/12 -
Price 0.445 0.44 0.40 0.40 0.38 0.37 0.39 -
P/RPS 0.98 0.97 0.87 0.86 0.86 0.85 0.87 8.26%
P/EPS 8.88 10.21 9.21 9.54 8.19 8.36 8.52 2.80%
EY 11.27 9.79 10.85 10.48 12.20 11.96 11.74 -2.68%
DY 6.74 3.03 5.00 0.00 5.26 3.60 5.13 19.97%
P/NAPS 1.85 2.00 1.82 1.82 1.73 1.85 1.86 -0.35%

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