[SCICOM] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -3.64%
YoY- 3.64%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 135,758 137,436 131,226 128,958 133,062 136,900 140,975 -2.47%
PBT 13,166 12,288 13,488 13,201 13,962 15,168 12,599 2.96%
Tax -440 48 125 -108 -374 -1,012 678 -
NP 12,726 12,336 13,613 13,093 13,588 14,156 13,277 -2.77%
-
NP to SH 12,858 12,420 13,736 13,094 13,590 14,156 13,282 -2.13%
-
Tax Rate 3.34% -0.39% -0.93% 0.82% 2.68% 6.67% -5.38% -
Total Cost 123,032 125,100 117,613 115,865 119,474 122,744 127,698 -2.44%
-
Net Worth 65,166 65,166 65,166 59,162 62,312 59,478 59,162 6.62%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 5,924 - 5,924 3,944 5,934 11,895 5,916 0.08%
Div Payout % 46.07% - 43.13% 30.12% 43.67% 84.03% 44.54% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 65,166 65,166 65,166 59,162 62,312 59,478 59,162 6.62%
NOSH 296,211 296,211 296,211 295,813 296,724 297,394 295,812 0.08%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.37% 8.98% 10.37% 10.15% 10.21% 10.34% 9.42% -
ROE 19.73% 19.06% 21.08% 22.13% 21.81% 23.80% 22.45% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 45.83 46.40 44.30 43.59 44.84 46.03 47.66 -2.56%
EPS 4.34 4.20 4.64 4.43 4.58 4.76 4.49 -2.22%
DPS 2.00 0.00 2.00 1.33 2.00 4.00 2.00 0.00%
NAPS 0.22 0.22 0.22 0.20 0.21 0.20 0.20 6.52%
Adjusted Per Share Value based on latest NOSH - 296,764
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 38.15 38.62 36.88 36.24 37.39 38.47 39.61 -2.46%
EPS 3.61 3.49 3.86 3.68 3.82 3.98 3.73 -2.14%
DPS 1.66 0.00 1.66 1.11 1.67 3.34 1.66 0.00%
NAPS 0.1831 0.1831 0.1831 0.1663 0.1751 0.1671 0.1663 6.59%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.40 0.40 0.36 0.40 0.40 0.40 0.39 -
P/RPS 0.87 0.86 0.81 0.92 0.89 0.87 0.82 4.00%
P/EPS 9.21 9.54 7.76 9.04 8.73 8.40 8.69 3.93%
EY 10.85 10.48 12.88 11.07 11.45 11.90 11.51 -3.84%
DY 5.00 0.00 5.56 3.33 5.00 10.00 5.13 -1.68%
P/NAPS 1.82 1.82 1.64 2.00 1.90 2.00 1.95 -4.47%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 05/11/12 27/08/12 18/05/12 17/02/12 02/11/11 15/08/11 -
Price 0.40 0.40 0.38 0.37 0.39 0.45 0.39 -
P/RPS 0.87 0.86 0.86 0.85 0.87 0.98 0.82 4.00%
P/EPS 9.21 9.54 8.19 8.36 8.52 9.45 8.69 3.93%
EY 10.85 10.48 12.20 11.96 11.74 10.58 11.51 -3.84%
DY 5.00 0.00 5.26 3.60 5.13 8.89 5.13 -1.68%
P/NAPS 1.82 1.82 1.73 1.85 1.86 2.25 1.95 -4.47%

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