[SCICOM] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
03-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -7.82%
YoY- -20.9%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 125,502 122,668 128,023 134,857 142,252 144,672 139,054 -6.60%
PBT 8,508 7,624 10,142 7,636 8,448 9,529 8,292 1.72%
Tax 862 713 215 -367 -562 -828 -1,088 -
NP 9,370 8,337 10,357 7,269 7,886 8,701 7,204 19.13%
-
NP to SH 9,370 8,337 10,357 7,269 7,886 8,701 7,204 19.13%
-
Tax Rate -10.13% -9.35% -2.12% 4.81% 6.65% 8.69% 13.12% -
Total Cost 116,132 114,331 117,666 127,588 134,366 135,971 131,850 -8.10%
-
Net Worth 56,458 50,925 50,613 50,169 50,124 50,362 45,178 16.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,624 6,624 6,624 6,618 5,307 5,307 5,307 15.91%
Div Payout % 70.70% 79.46% 63.96% 91.05% 67.30% 60.99% 73.67% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 56,458 50,925 50,613 50,169 50,124 50,362 45,178 16.00%
NOSH 268,849 268,028 266,385 264,047 263,815 265,067 265,757 0.77%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.47% 6.80% 8.09% 5.39% 5.54% 6.01% 5.18% -
ROE 16.60% 16.37% 20.46% 14.49% 15.73% 17.28% 15.95% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 46.68 45.77 48.06 51.07 53.92 54.58 52.32 -7.31%
EPS 3.49 3.11 3.89 2.75 2.99 3.28 2.71 18.35%
DPS 2.50 2.50 2.50 2.50 2.00 2.00 2.00 16.02%
NAPS 0.21 0.19 0.19 0.19 0.19 0.19 0.17 15.11%
Adjusted Per Share Value based on latest NOSH - 264,047
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 35.31 34.51 36.02 37.94 40.02 40.70 39.12 -6.59%
EPS 2.64 2.35 2.91 2.04 2.22 2.45 2.03 19.12%
DPS 1.86 1.86 1.86 1.86 1.49 1.49 1.49 15.92%
NAPS 0.1588 0.1433 0.1424 0.1411 0.141 0.1417 0.1271 15.98%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.46 0.49 0.39 0.41 0.30 0.22 0.26 -
P/RPS 0.99 1.07 0.81 0.80 0.56 0.40 0.50 57.61%
P/EPS 13.20 15.75 10.03 14.89 10.04 6.70 9.59 23.71%
EY 7.58 6.35 9.97 6.71 9.96 14.92 10.43 -19.15%
DY 5.43 5.10 6.41 6.10 6.67 9.09 7.69 -20.68%
P/NAPS 2.19 2.58 2.05 2.16 1.58 1.16 1.53 26.98%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 09/11/10 27/08/10 12/05/10 03/02/10 29/01/10 28/08/09 06/05/09 -
Price 0.41 0.39 0.43 0.40 0.40 0.23 0.25 -
P/RPS 0.88 0.85 0.89 0.78 0.74 0.42 0.48 49.73%
P/EPS 11.76 12.54 11.06 14.53 13.38 7.01 9.22 17.59%
EY 8.50 7.98 9.04 6.88 7.47 14.27 10.84 -14.95%
DY 6.10 6.41 5.81 6.25 5.00 8.70 8.00 -16.52%
P/NAPS 1.95 2.05 2.26 2.11 2.11 1.21 1.47 20.70%

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