[SCICOM] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
17-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 0.22%
YoY- 33.12%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 131,360 131,226 131,201 135,850 141,359 140,975 138,614 -3.51%
PBT 12,767 13,487 13,013 13,289 13,567 12,599 10,834 11.53%
Tax 390 125 608 519 211 678 545 -19.94%
NP 13,157 13,612 13,621 13,808 13,778 13,277 11,379 10.13%
-
NP to SH 13,302 13,736 13,628 13,814 13,783 13,282 11,379 10.93%
-
Tax Rate -3.05% -0.93% -4.67% -3.91% -1.56% -5.38% -5.03% -
Total Cost 118,203 117,614 117,580 122,042 127,581 127,698 127,235 -4.77%
-
Net Worth 65,166 65,166 59,352 62,159 59,478 59,007 56,524 9.92%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 5,922 8,896 8,884 8,884 8,883 5,909 2,958 58.64%
Div Payout % 44.52% 64.76% 65.19% 64.31% 64.45% 44.49% 26.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 65,166 65,166 59,352 62,159 59,478 59,007 56,524 9.92%
NOSH 296,211 296,211 296,764 295,999 297,394 295,038 297,499 -0.28%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 10.02% 10.37% 10.38% 10.16% 9.75% 9.42% 8.21% -
ROE 20.41% 21.08% 22.96% 22.22% 23.17% 22.51% 20.13% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 44.35 44.30 44.21 45.90 47.53 47.78 46.59 -3.22%
EPS 4.49 4.64 4.59 4.67 4.63 4.50 3.82 11.34%
DPS 2.00 3.00 3.00 3.00 3.00 2.00 0.99 59.60%
NAPS 0.22 0.22 0.20 0.21 0.20 0.20 0.19 10.23%
Adjusted Per Share Value based on latest NOSH - 295,999
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 36.96 36.92 36.91 38.22 39.77 39.66 39.00 -3.50%
EPS 3.74 3.86 3.83 3.89 3.88 3.74 3.20 10.92%
DPS 1.67 2.50 2.50 2.50 2.50 1.66 0.83 59.17%
NAPS 0.1833 0.1833 0.167 0.1749 0.1673 0.166 0.159 9.91%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.40 0.36 0.40 0.40 0.40 0.39 0.40 -
P/RPS 0.90 0.81 0.90 0.87 0.84 0.82 0.86 3.06%
P/EPS 8.91 7.76 8.71 8.57 8.63 8.66 10.46 -10.11%
EY 11.23 12.88 11.48 11.67 11.59 11.54 9.56 11.29%
DY 5.00 8.33 7.50 7.50 7.50 5.14 2.49 58.96%
P/NAPS 1.82 1.64 2.00 1.90 2.00 1.95 2.11 -9.36%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 05/11/12 27/08/12 18/05/12 17/02/12 02/11/11 15/08/11 04/05/11 -
Price 0.40 0.38 0.37 0.39 0.45 0.39 0.45 -
P/RPS 0.90 0.86 0.84 0.85 0.95 0.82 0.97 -4.85%
P/EPS 8.91 8.19 8.06 8.36 9.71 8.66 11.77 -16.89%
EY 11.23 12.20 12.41 11.97 10.30 11.54 8.50 20.34%
DY 5.00 7.89 8.11 7.69 6.67 5.14 2.21 72.08%
P/NAPS 1.82 1.73 1.85 1.86 2.25 1.95 2.37 -16.10%

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