[SCICOM] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -19.5%
YoY- -4.18%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 138,614 133,747 125,502 122,668 128,023 134,857 142,252 -1.71%
PBT 10,834 9,585 8,508 7,624 10,142 7,636 8,448 18.05%
Tax 545 792 862 713 215 -367 -562 -
NP 11,379 10,377 9,370 8,337 10,357 7,269 7,886 27.72%
-
NP to SH 11,379 10,377 9,370 8,337 10,357 7,269 7,886 27.72%
-
Tax Rate -5.03% -8.26% -10.13% -9.35% -2.12% 4.81% 6.65% -
Total Cost 127,235 123,370 116,132 114,331 117,666 127,588 134,366 -3.57%
-
Net Worth 56,524 56,215 56,458 50,925 50,613 50,169 50,124 8.34%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 2,958 5,622 6,624 6,624 6,624 6,618 5,307 -32.29%
Div Payout % 26.00% 54.18% 70.70% 79.46% 63.96% 91.05% 67.30% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 56,524 56,215 56,458 50,925 50,613 50,169 50,124 8.34%
NOSH 297,499 295,871 268,849 268,028 266,385 264,047 263,815 8.34%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.21% 7.76% 7.47% 6.80% 8.09% 5.39% 5.54% -
ROE 20.13% 18.46% 16.60% 16.37% 20.46% 14.49% 15.73% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 46.59 45.20 46.68 45.77 48.06 51.07 53.92 -9.28%
EPS 3.82 3.51 3.49 3.11 3.89 2.75 2.99 17.75%
DPS 0.99 1.90 2.50 2.50 2.50 2.50 2.00 -37.45%
NAPS 0.19 0.19 0.21 0.19 0.19 0.19 0.19 0.00%
Adjusted Per Share Value based on latest NOSH - 268,028
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 39.00 37.63 35.31 34.51 36.02 37.94 40.02 -1.70%
EPS 3.20 2.92 2.64 2.35 2.91 2.04 2.22 27.63%
DPS 0.83 1.58 1.86 1.86 1.86 1.86 1.49 -32.32%
NAPS 0.159 0.1582 0.1588 0.1433 0.1424 0.1411 0.141 8.34%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.40 0.42 0.46 0.49 0.39 0.41 0.30 -
P/RPS 0.86 0.93 0.99 1.07 0.81 0.80 0.56 33.14%
P/EPS 10.46 11.98 13.20 15.75 10.03 14.89 10.04 2.77%
EY 9.56 8.35 7.58 6.35 9.97 6.71 9.96 -2.69%
DY 2.49 4.52 5.43 5.10 6.41 6.10 6.67 -48.18%
P/NAPS 2.11 2.21 2.19 2.58 2.05 2.16 1.58 21.29%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 04/05/11 28/02/11 09/11/10 27/08/10 12/05/10 03/02/10 29/01/10 -
Price 0.45 0.39 0.41 0.39 0.43 0.40 0.40 -
P/RPS 0.97 0.86 0.88 0.85 0.89 0.78 0.74 19.79%
P/EPS 11.77 11.12 11.76 12.54 11.06 14.53 13.38 -8.19%
EY 8.50 8.99 8.50 7.98 9.04 6.88 7.47 9.00%
DY 2.21 4.87 6.10 6.41 5.81 6.25 5.00 -42.00%
P/NAPS 2.37 2.05 1.95 2.05 2.26 2.11 2.11 8.06%

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