[SCICOM] YoY Annualized Quarter Result on 30-Jun-2011 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 5.12%
YoY- 59.31%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 160,143 133,844 131,226 140,975 122,668 144,672 118,272 5.17%
PBT 22,313 14,652 13,488 12,599 7,502 9,529 6,500 22.80%
Tax 90 -96 125 678 835 -828 -444 -
NP 22,403 14,556 13,613 13,277 8,337 8,701 6,056 24.34%
-
NP to SH 23,202 14,852 13,736 13,282 8,337 8,701 6,056 25.07%
-
Tax Rate -0.40% 0.66% -0.93% -5.38% -11.13% 8.69% 6.83% -
Total Cost 137,740 119,288 117,613 127,698 114,331 135,971 112,216 3.47%
-
Net Worth 71,090 71,090 65,166 59,162 50,446 50,402 45,154 7.85%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 20,734 8,886 5,924 5,916 6,637 5,305 5,312 25.46%
Div Payout % 89.37% 59.83% 43.13% 44.54% 79.62% 60.98% 87.72% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 71,090 71,090 65,166 59,162 50,446 50,402 45,154 7.85%
NOSH 296,211 296,211 296,211 295,812 265,509 265,274 265,614 1.83%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 13.99% 10.88% 10.37% 9.42% 6.80% 6.01% 5.12% -
ROE 32.64% 20.89% 21.08% 22.45% 16.53% 17.26% 13.41% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 54.06 45.19 44.30 47.66 46.20 54.54 44.53 3.28%
EPS 7.83 5.01 4.64 4.49 3.14 3.28 2.28 22.81%
DPS 7.00 3.00 2.00 2.00 2.50 2.00 2.00 23.20%
NAPS 0.24 0.24 0.22 0.20 0.19 0.19 0.17 5.91%
Adjusted Per Share Value based on latest NOSH - 295,038
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 45.00 37.61 36.88 39.61 34.47 40.65 33.24 5.17%
EPS 6.52 4.17 3.86 3.73 2.34 2.45 1.70 25.09%
DPS 5.83 2.50 1.66 1.66 1.87 1.49 1.49 25.51%
NAPS 0.1998 0.1998 0.1831 0.1663 0.1418 0.1416 0.1269 7.85%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.08 0.48 0.36 0.39 0.49 0.22 0.38 -
P/RPS 2.00 1.06 0.81 0.82 1.06 0.40 0.85 15.32%
P/EPS 13.79 9.57 7.76 8.69 15.61 6.71 16.67 -3.11%
EY 7.25 10.45 12.88 11.51 6.41 14.91 6.00 3.20%
DY 6.48 6.25 5.56 5.13 5.10 9.09 5.26 3.53%
P/NAPS 4.50 2.00 1.64 1.95 2.58 1.16 2.24 12.32%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 29/08/13 27/08/12 15/08/11 27/08/10 28/08/09 25/08/08 -
Price 1.35 0.445 0.38 0.39 0.39 0.23 0.35 -
P/RPS 2.50 0.98 0.86 0.82 0.84 0.42 0.79 21.15%
P/EPS 17.23 8.88 8.19 8.69 12.42 7.01 15.35 1.94%
EY 5.80 11.27 12.20 11.51 8.05 14.26 6.51 -1.90%
DY 5.19 6.74 5.26 5.13 6.41 8.70 5.71 -1.57%
P/NAPS 5.63 1.85 1.73 1.95 2.05 1.21 2.06 18.23%

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