[SCICOM] QoQ Quarter Result on 31-Dec-2012 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 7.05%
YoY- 2.09%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 37,025 33,120 32,845 33,520 34,359 34,507 30,188 14.56%
PBT 5,066 5,059 3,010 3,511 3,072 3,586 2,920 44.33%
Tax 135 102 22 -232 12 206 106 17.47%
NP 5,201 5,161 3,032 3,279 3,084 3,792 3,026 43.43%
-
NP to SH 5,228 5,282 3,141 3,324 3,105 3,914 3,027 43.90%
-
Tax Rate -2.66% -2.02% -0.73% 6.61% -0.39% -5.74% -3.63% -
Total Cost 31,824 27,959 29,813 30,241 31,275 30,715 27,162 11.12%
-
Net Worth 71,090 71,090 65,166 65,166 65,166 65,166 59,352 12.77%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,962 5,924 - 2,962 - 2,962 - -
Div Payout % 56.66% 112.16% - 89.11% - 75.68% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 71,090 71,090 65,166 65,166 65,166 65,166 59,352 12.77%
NOSH 296,211 296,211 296,211 296,211 296,211 296,211 296,764 -0.12%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.05% 15.58% 9.23% 9.78% 8.98% 10.99% 10.02% -
ROE 7.35% 7.43% 4.82% 5.10% 4.76% 6.01% 5.10% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.50 11.18 11.09 11.32 11.60 11.65 10.17 14.72%
EPS 1.76 1.78 1.06 1.12 1.05 1.32 1.02 43.81%
DPS 1.00 2.00 0.00 1.00 0.00 1.00 0.00 -
NAPS 0.24 0.24 0.22 0.22 0.22 0.22 0.20 12.91%
Adjusted Per Share Value based on latest NOSH - 296,211
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.42 9.32 9.24 9.43 9.67 9.71 8.49 14.61%
EPS 1.47 1.49 0.88 0.94 0.87 1.10 0.85 44.03%
DPS 0.83 1.67 0.00 0.83 0.00 0.83 0.00 -
NAPS 0.20 0.20 0.1833 0.1833 0.1833 0.1833 0.167 12.76%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.51 0.48 0.45 0.40 0.40 0.36 0.40 -
P/RPS 4.08 4.29 4.06 3.53 3.45 3.09 3.93 2.52%
P/EPS 28.90 26.92 42.44 35.65 38.16 27.24 39.22 -18.40%
EY 3.46 3.71 2.36 2.81 2.62 3.67 2.55 22.53%
DY 1.96 4.17 0.00 2.50 0.00 2.78 0.00 -
P/NAPS 2.13 2.00 2.05 1.82 1.82 1.64 2.00 4.28%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 29/08/13 23/05/13 22/02/13 05/11/12 27/08/12 18/05/12 -
Price 0.715 0.445 0.44 0.40 0.40 0.38 0.37 -
P/RPS 5.72 3.98 3.97 3.53 3.45 3.26 3.64 35.12%
P/EPS 40.51 24.96 41.49 35.65 38.16 28.76 36.27 7.64%
EY 2.47 4.01 2.41 2.81 2.62 3.48 2.76 -7.12%
DY 1.40 4.49 0.00 2.50 0.00 2.63 0.00 -
P/NAPS 2.98 1.85 2.00 1.82 1.82 1.73 1.85 37.37%

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