[SCICOM] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
05-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -3.16%
YoY- -3.49%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 133,844 135,231 132,574 131,360 131,226 131,201 135,850 -0.98%
PBT 14,652 13,179 13,089 12,767 13,487 13,013 13,289 6.73%
Tax -96 8 92 390 125 608 519 -
NP 14,556 13,187 13,181 13,157 13,612 13,621 13,808 3.58%
-
NP to SH 14,852 13,484 13,370 13,302 13,736 13,628 13,814 4.95%
-
Tax Rate 0.66% -0.06% -0.70% -3.05% -0.93% -4.67% -3.91% -
Total Cost 119,288 122,044 119,393 118,203 117,614 117,580 122,042 -1.51%
-
Net Worth 71,090 65,166 65,166 65,166 65,166 59,352 62,159 9.37%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 8,886 5,924 5,924 5,922 8,896 8,884 8,884 0.01%
Div Payout % 59.83% 43.94% 44.31% 44.52% 64.76% 65.19% 64.31% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 71,090 65,166 65,166 65,166 65,166 59,352 62,159 9.37%
NOSH 296,211 296,211 296,211 296,211 296,211 296,764 295,999 0.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.88% 9.75% 9.94% 10.02% 10.37% 10.38% 10.16% -
ROE 20.89% 20.69% 20.52% 20.41% 21.08% 22.96% 22.22% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 45.19 45.65 44.76 44.35 44.30 44.21 45.90 -1.03%
EPS 5.01 4.55 4.51 4.49 4.64 4.59 4.67 4.80%
DPS 3.00 2.00 2.00 2.00 3.00 3.00 3.00 0.00%
NAPS 0.24 0.22 0.22 0.22 0.22 0.20 0.21 9.31%
Adjusted Per Share Value based on latest NOSH - 296,211
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 37.65 38.04 37.30 36.96 36.92 36.91 38.22 -0.99%
EPS 4.18 3.79 3.76 3.74 3.86 3.83 3.89 4.91%
DPS 2.50 1.67 1.67 1.67 2.50 2.50 2.50 0.00%
NAPS 0.20 0.1833 0.1833 0.1833 0.1833 0.167 0.1749 9.36%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.48 0.45 0.40 0.40 0.36 0.40 0.40 -
P/RPS 1.06 0.99 0.89 0.90 0.81 0.90 0.87 14.08%
P/EPS 9.57 9.89 8.86 8.91 7.76 8.71 8.57 7.64%
EY 10.45 10.12 11.28 11.23 12.88 11.48 11.67 -7.10%
DY 6.25 4.44 5.00 5.00 8.33 7.50 7.50 -11.45%
P/NAPS 2.00 2.05 1.82 1.82 1.64 2.00 1.90 3.48%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 23/05/13 22/02/13 05/11/12 27/08/12 18/05/12 17/02/12 -
Price 0.445 0.44 0.40 0.40 0.38 0.37 0.39 -
P/RPS 0.98 0.96 0.89 0.90 0.86 0.84 0.85 9.96%
P/EPS 8.88 9.67 8.86 8.91 8.19 8.06 8.36 4.10%
EY 11.27 10.35 11.28 11.23 12.20 12.41 11.97 -3.94%
DY 6.74 4.55 5.00 5.00 7.89 8.11 7.69 -8.42%
P/NAPS 1.85 2.00 1.82 1.82 1.73 1.85 1.86 -0.35%

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