[SCICOM] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
04-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 9.66%
YoY- 9.87%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 135,850 141,359 140,975 138,614 133,747 125,502 122,668 7.02%
PBT 13,289 13,567 12,599 10,834 9,585 8,508 7,624 44.68%
Tax 519 211 678 545 792 862 713 -19.03%
NP 13,808 13,778 13,277 11,379 10,377 9,370 8,337 39.85%
-
NP to SH 13,814 13,783 13,282 11,379 10,377 9,370 8,337 39.89%
-
Tax Rate -3.91% -1.56% -5.38% -5.03% -8.26% -10.13% -9.35% -
Total Cost 122,042 127,581 127,698 127,235 123,370 116,132 114,331 4.43%
-
Net Worth 62,159 59,478 59,007 56,524 56,215 56,458 50,925 14.17%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 8,884 8,883 5,909 2,958 5,622 6,624 6,624 21.55%
Div Payout % 64.31% 64.45% 44.49% 26.00% 54.18% 70.70% 79.46% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 62,159 59,478 59,007 56,524 56,215 56,458 50,925 14.17%
NOSH 295,999 297,394 295,038 297,499 295,871 268,849 268,028 6.82%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.16% 9.75% 9.42% 8.21% 7.76% 7.47% 6.80% -
ROE 22.22% 23.17% 22.51% 20.13% 18.46% 16.60% 16.37% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 45.90 47.53 47.78 46.59 45.20 46.68 45.77 0.18%
EPS 4.67 4.63 4.50 3.82 3.51 3.49 3.11 31.03%
DPS 3.00 3.00 2.00 0.99 1.90 2.50 2.50 12.88%
NAPS 0.21 0.20 0.20 0.19 0.19 0.21 0.19 6.88%
Adjusted Per Share Value based on latest NOSH - 297,499
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 38.22 39.77 39.66 39.00 37.63 35.31 34.51 7.02%
EPS 3.89 3.88 3.74 3.20 2.92 2.64 2.35 39.80%
DPS 2.50 2.50 1.66 0.83 1.58 1.86 1.86 21.72%
NAPS 0.1749 0.1673 0.166 0.159 0.1582 0.1588 0.1433 14.16%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.40 0.40 0.39 0.40 0.42 0.46 0.49 -
P/RPS 0.87 0.84 0.82 0.86 0.93 0.99 1.07 -12.85%
P/EPS 8.57 8.63 8.66 10.46 11.98 13.20 15.75 -33.27%
EY 11.67 11.59 11.54 9.56 8.35 7.58 6.35 49.87%
DY 7.50 7.50 5.14 2.49 4.52 5.43 5.10 29.22%
P/NAPS 1.90 2.00 1.95 2.11 2.21 2.19 2.58 -18.40%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 17/02/12 02/11/11 15/08/11 04/05/11 28/02/11 09/11/10 27/08/10 -
Price 0.39 0.45 0.39 0.45 0.39 0.41 0.39 -
P/RPS 0.85 0.95 0.82 0.97 0.86 0.88 0.85 0.00%
P/EPS 8.36 9.71 8.66 11.77 11.12 11.76 12.54 -23.62%
EY 11.97 10.30 11.54 8.50 8.99 8.50 7.98 30.94%
DY 7.69 6.67 5.14 2.21 4.87 6.10 6.41 12.86%
P/NAPS 1.86 2.25 1.95 2.37 2.05 1.95 2.05 -6.26%

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