[SCICOM] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 0.85%
YoY- -1.06%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 141,498 136,510 133,844 135,231 132,574 131,360 131,226 5.13%
PBT 18,461 16,646 14,652 13,179 13,089 12,767 13,487 23.20%
Tax 264 27 -96 8 92 390 125 64.38%
NP 18,725 16,673 14,556 13,187 13,181 13,157 13,612 23.61%
-
NP to SH 19,116 16,975 14,852 13,484 13,370 13,302 13,736 24.57%
-
Tax Rate -1.43% -0.16% 0.66% -0.06% -0.70% -3.05% -0.93% -
Total Cost 122,773 119,837 119,288 122,044 119,393 118,203 117,614 2.89%
-
Net Worth 74,052 71,090 71,090 65,166 65,166 65,166 65,166 8.87%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 14,810 11,848 8,886 5,924 5,924 5,922 8,896 40.33%
Div Payout % 77.48% 69.80% 59.83% 43.94% 44.31% 44.52% 64.76% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 74,052 71,090 71,090 65,166 65,166 65,166 65,166 8.87%
NOSH 296,211 296,211 296,211 296,211 296,211 296,211 296,211 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.23% 12.21% 10.88% 9.75% 9.94% 10.02% 10.37% -
ROE 25.81% 23.88% 20.89% 20.69% 20.52% 20.41% 21.08% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 47.77 46.09 45.19 45.65 44.76 44.35 44.30 5.14%
EPS 6.45 5.73 5.01 4.55 4.51 4.49 4.64 24.48%
DPS 5.00 4.00 3.00 2.00 2.00 2.00 3.00 40.44%
NAPS 0.25 0.24 0.24 0.22 0.22 0.22 0.22 8.87%
Adjusted Per Share Value based on latest NOSH - 296,211
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 39.81 38.40 37.65 38.04 37.30 36.96 36.92 5.13%
EPS 5.38 4.78 4.18 3.79 3.76 3.74 3.86 24.70%
DPS 4.17 3.33 2.50 1.67 1.67 1.67 2.50 40.51%
NAPS 0.2083 0.20 0.20 0.1833 0.1833 0.1833 0.1833 8.87%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.71 0.51 0.48 0.45 0.40 0.40 0.36 -
P/RPS 1.49 1.11 1.06 0.99 0.89 0.90 0.81 49.96%
P/EPS 11.00 8.90 9.57 9.89 8.86 8.91 7.76 26.10%
EY 9.09 11.24 10.45 10.12 11.28 11.23 12.88 -20.68%
DY 7.04 7.84 6.25 4.44 5.00 5.00 8.33 -10.58%
P/NAPS 2.84 2.13 2.00 2.05 1.82 1.82 1.64 44.06%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 18/11/13 29/08/13 23/05/13 22/02/13 05/11/12 27/08/12 -
Price 0.775 0.715 0.445 0.44 0.40 0.40 0.38 -
P/RPS 1.62 1.55 0.98 0.96 0.89 0.90 0.86 52.35%
P/EPS 12.01 12.48 8.88 9.67 8.86 8.91 8.19 28.98%
EY 8.33 8.01 11.27 10.35 11.28 11.23 12.20 -22.40%
DY 6.45 5.59 6.74 4.55 5.00 5.00 7.89 -12.53%
P/NAPS 3.10 2.98 1.85 2.00 1.82 1.82 1.73 47.37%

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