[SCICOM] QoQ TTM Result on 30-Jun-2009 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 20.78%
YoY- 43.68%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 128,023 134,857 142,252 144,672 139,054 131,570 125,560 1.30%
PBT 10,142 7,636 8,448 9,529 8,292 10,052 8,840 9.60%
Tax 215 -367 -562 -828 -1,088 -862 -681 -
NP 10,357 7,269 7,886 8,701 7,204 9,190 8,159 17.25%
-
NP to SH 10,357 7,269 7,886 8,701 7,204 9,190 7,805 20.77%
-
Tax Rate -2.12% 4.81% 6.65% 8.69% 13.12% 8.58% 7.70% -
Total Cost 117,666 127,588 134,366 135,971 131,850 122,380 117,401 0.15%
-
Net Worth 50,613 50,169 50,124 50,362 45,178 50,341 47,886 3.76%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 6,624 6,618 5,307 5,307 5,307 5,290 5,276 16.39%
Div Payout % 63.96% 91.05% 67.30% 60.99% 73.67% 57.56% 67.61% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 50,613 50,169 50,124 50,362 45,178 50,341 47,886 3.76%
NOSH 266,385 264,047 263,815 265,067 265,757 264,953 266,037 0.08%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.09% 5.39% 5.54% 6.01% 5.18% 6.98% 6.50% -
ROE 20.46% 14.49% 15.73% 17.28% 15.95% 18.26% 16.30% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 48.06 51.07 53.92 54.58 52.32 49.66 47.20 1.21%
EPS 3.89 2.75 2.99 3.28 2.71 3.47 2.93 20.81%
DPS 2.50 2.50 2.00 2.00 2.00 2.00 2.00 16.05%
NAPS 0.19 0.19 0.19 0.19 0.17 0.19 0.18 3.67%
Adjusted Per Share Value based on latest NOSH - 265,067
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 36.02 37.94 40.02 40.70 39.12 37.01 35.32 1.31%
EPS 2.91 2.04 2.22 2.45 2.03 2.59 2.20 20.51%
DPS 1.86 1.86 1.49 1.49 1.49 1.49 1.48 16.47%
NAPS 0.1424 0.1411 0.141 0.1417 0.1271 0.1416 0.1347 3.77%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.39 0.41 0.30 0.22 0.26 0.33 0.34 -
P/RPS 0.81 0.80 0.56 0.40 0.50 0.66 0.72 8.17%
P/EPS 10.03 14.89 10.04 6.70 9.59 9.51 11.59 -9.19%
EY 9.97 6.71 9.96 14.92 10.43 10.51 8.63 10.11%
DY 6.41 6.10 6.67 9.09 7.69 6.06 5.88 5.92%
P/NAPS 2.05 2.16 1.58 1.16 1.53 1.74 1.89 5.57%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 12/05/10 03/02/10 29/01/10 28/08/09 06/05/09 04/02/09 22/10/08 -
Price 0.43 0.40 0.40 0.23 0.25 0.26 0.27 -
P/RPS 0.89 0.78 0.74 0.42 0.48 0.52 0.57 34.62%
P/EPS 11.06 14.53 13.38 7.01 9.22 7.50 9.20 13.07%
EY 9.04 6.88 7.47 14.27 10.84 13.34 10.87 -11.57%
DY 5.81 6.25 5.00 8.70 8.00 7.69 7.41 -14.98%
P/NAPS 2.26 2.11 2.11 1.21 1.47 1.37 1.50 31.45%

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