[SCICOM] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 0.51%
YoY- -3.21%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 136,510 133,844 135,231 132,574 131,360 131,226 131,201 2.67%
PBT 16,646 14,652 13,179 13,089 12,767 13,487 13,013 17.82%
Tax 27 -96 8 92 390 125 608 -87.43%
NP 16,673 14,556 13,187 13,181 13,157 13,612 13,621 14.41%
-
NP to SH 16,975 14,852 13,484 13,370 13,302 13,736 13,628 15.75%
-
Tax Rate -0.16% 0.66% -0.06% -0.70% -3.05% -0.93% -4.67% -
Total Cost 119,837 119,288 122,044 119,393 118,203 117,614 117,580 1.27%
-
Net Worth 71,090 71,090 65,166 65,166 65,166 65,166 59,352 12.77%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 11,848 8,886 5,924 5,924 5,922 8,896 8,884 21.13%
Div Payout % 69.80% 59.83% 43.94% 44.31% 44.52% 64.76% 65.19% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 71,090 71,090 65,166 65,166 65,166 65,166 59,352 12.77%
NOSH 296,211 296,211 296,211 296,211 296,211 296,211 296,764 -0.12%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.21% 10.88% 9.75% 9.94% 10.02% 10.37% 10.38% -
ROE 23.88% 20.89% 20.69% 20.52% 20.41% 21.08% 22.96% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 46.09 45.19 45.65 44.76 44.35 44.30 44.21 2.81%
EPS 5.73 5.01 4.55 4.51 4.49 4.64 4.59 15.92%
DPS 4.00 3.00 2.00 2.00 2.00 3.00 3.00 21.12%
NAPS 0.24 0.24 0.22 0.22 0.22 0.22 0.20 12.91%
Adjusted Per Share Value based on latest NOSH - 296,211
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 38.40 37.65 38.04 37.30 36.96 36.92 36.91 2.67%
EPS 4.78 4.18 3.79 3.76 3.74 3.86 3.83 15.90%
DPS 3.33 2.50 1.67 1.67 1.67 2.50 2.50 21.03%
NAPS 0.20 0.20 0.1833 0.1833 0.1833 0.1833 0.167 12.76%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.51 0.48 0.45 0.40 0.40 0.36 0.40 -
P/RPS 1.11 1.06 0.99 0.89 0.90 0.81 0.90 14.99%
P/EPS 8.90 9.57 9.89 8.86 8.91 7.76 8.71 1.44%
EY 11.24 10.45 10.12 11.28 11.23 12.88 11.48 -1.39%
DY 7.84 6.25 4.44 5.00 5.00 8.33 7.50 2.99%
P/NAPS 2.13 2.00 2.05 1.82 1.82 1.64 2.00 4.28%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 29/08/13 23/05/13 22/02/13 05/11/12 27/08/12 18/05/12 -
Price 0.715 0.445 0.44 0.40 0.40 0.38 0.37 -
P/RPS 1.55 0.98 0.96 0.89 0.90 0.86 0.84 50.38%
P/EPS 12.48 8.88 9.67 8.86 8.91 8.19 8.06 33.80%
EY 8.01 11.27 10.35 11.28 11.23 12.20 12.41 -25.29%
DY 5.59 6.74 4.55 5.00 5.00 7.89 8.11 -21.95%
P/NAPS 2.98 1.85 2.00 1.82 1.82 1.73 1.85 37.37%

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