[SCICOM] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 3.08%
YoY- 48.31%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 136,900 140,975 141,990 143,312 135,364 122,668 120,729 8.73%
PBT 15,168 12,599 12,649 12,582 11,296 7,502 8,369 48.59%
Tax -1,012 678 -14 -56 856 835 209 -
NP 14,156 13,277 12,634 12,526 12,152 8,337 8,578 39.60%
-
NP to SH 14,156 13,282 12,634 12,526 12,152 8,337 8,578 39.60%
-
Tax Rate 6.67% -5.38% 0.11% 0.45% -7.58% -11.13% -2.50% -
Total Cost 122,744 127,698 129,356 130,786 123,212 114,331 112,150 6.19%
-
Net Worth 59,478 59,162 56,263 56,130 56,458 50,446 50,514 11.49%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 11,895 5,916 3,948 5,908 - 6,637 8,862 21.65%
Div Payout % 84.03% 44.54% 31.25% 47.17% - 79.62% 103.31% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 59,478 59,162 56,263 56,130 56,458 50,446 50,514 11.49%
NOSH 297,394 295,812 296,124 295,424 268,849 265,509 265,867 7.74%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.34% 9.42% 8.90% 8.74% 8.98% 6.80% 7.11% -
ROE 23.80% 22.45% 22.46% 22.32% 21.52% 16.53% 16.98% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 46.03 47.66 47.95 48.51 50.35 46.20 45.41 0.90%
EPS 4.76 4.49 4.27 4.24 4.52 3.14 3.23 29.46%
DPS 4.00 2.00 1.33 2.00 0.00 2.50 3.33 12.98%
NAPS 0.20 0.20 0.19 0.19 0.21 0.19 0.19 3.47%
Adjusted Per Share Value based on latest NOSH - 295,871
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 38.51 39.66 39.95 40.32 38.08 34.51 33.96 8.73%
EPS 3.98 3.74 3.55 3.52 3.42 2.35 2.41 39.67%
DPS 3.35 1.66 1.11 1.66 0.00 1.87 2.49 21.84%
NAPS 0.1673 0.1664 0.1583 0.1579 0.1588 0.1419 0.1421 11.48%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.40 0.39 0.40 0.42 0.46 0.49 0.39 -
P/RPS 0.87 0.82 0.83 0.87 0.91 1.06 0.86 0.77%
P/EPS 8.40 8.69 9.37 9.91 10.18 15.61 12.09 -21.53%
EY 11.90 11.51 10.67 10.10 9.83 6.41 8.27 27.42%
DY 10.00 5.13 3.33 4.76 0.00 5.10 8.55 10.99%
P/NAPS 2.00 1.95 2.11 2.21 2.19 2.58 2.05 -1.63%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 02/11/11 15/08/11 04/05/11 28/02/11 09/11/10 27/08/10 12/05/10 -
Price 0.45 0.39 0.45 0.39 0.41 0.39 0.43 -
P/RPS 0.98 0.82 0.94 0.80 0.81 0.84 0.95 2.09%
P/EPS 9.45 8.69 10.55 9.20 9.07 12.42 13.33 -20.47%
EY 10.58 11.51 9.48 10.87 11.02 8.05 7.50 25.75%
DY 8.89 5.13 2.96 5.13 0.00 6.41 7.75 9.57%
P/NAPS 2.25 1.95 2.37 2.05 1.95 2.05 2.26 -0.29%

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