[SCICOM] YoY Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 3.08%
YoY- 48.31%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 151,066 135,758 133,062 143,312 121,154 140,784 120,584 3.82%
PBT 20,784 13,166 13,962 12,582 8,660 12,446 6,110 22.61%
Tax 280 -440 -374 -56 -214 -1,136 -300 -
NP 21,064 12,726 13,588 12,526 8,446 11,310 5,810 23.92%
-
NP to SH 21,386 12,858 13,590 12,526 8,446 11,310 5,042 27.20%
-
Tax Rate -1.35% 3.34% 2.68% 0.45% 2.47% 9.13% 4.91% -
Total Cost 130,002 123,032 119,474 130,786 112,708 129,474 114,774 2.09%
-
Net Worth 74,052 65,166 62,312 56,130 50,463 50,443 45,112 8.60%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 17,772 5,924 5,934 5,908 7,967 5,309 5,307 22.29%
Div Payout % 83.10% 46.07% 43.67% 47.17% 94.34% 46.95% 105.26% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 74,052 65,166 62,312 56,130 50,463 50,443 45,112 8.60%
NOSH 296,211 296,211 296,724 295,424 265,597 265,492 265,368 1.84%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 13.94% 9.37% 10.21% 8.74% 6.97% 8.03% 4.82% -
ROE 28.88% 19.73% 21.81% 22.32% 16.74% 22.42% 11.18% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 51.00 45.83 44.84 48.51 45.62 53.03 45.44 1.94%
EPS 7.22 4.34 4.58 4.24 3.18 4.26 1.90 24.89%
DPS 6.00 2.00 2.00 2.00 3.00 2.00 2.00 20.07%
NAPS 0.25 0.22 0.21 0.19 0.19 0.19 0.17 6.63%
Adjusted Per Share Value based on latest NOSH - 295,871
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 42.50 38.19 37.43 40.32 34.08 39.61 33.92 3.82%
EPS 6.02 3.62 3.82 3.52 2.38 3.18 1.42 27.19%
DPS 5.00 1.67 1.67 1.66 2.24 1.49 1.49 22.33%
NAPS 0.2083 0.1833 0.1753 0.1579 0.142 0.1419 0.1269 8.60%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.71 0.40 0.40 0.42 0.41 0.33 0.37 -
P/RPS 1.39 0.87 0.89 0.87 0.90 0.62 0.81 9.40%
P/EPS 9.83 9.21 8.73 9.91 12.89 7.75 19.47 -10.75%
EY 10.17 10.85 11.45 10.10 7.76 12.91 5.14 12.03%
DY 8.45 5.00 5.00 4.76 7.32 6.06 5.41 7.70%
P/NAPS 2.84 1.82 1.90 2.21 2.16 1.74 2.18 4.50%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/14 22/02/13 17/02/12 28/02/11 03/02/10 04/02/09 28/01/08 -
Price 0.775 0.40 0.39 0.39 0.40 0.26 0.40 -
P/RPS 1.52 0.87 0.87 0.80 0.88 0.49 0.88 9.52%
P/EPS 10.73 9.21 8.52 9.20 12.58 6.10 21.05 -10.61%
EY 9.32 10.85 11.74 10.87 7.95 16.38 4.75 11.87%
DY 7.74 5.00 5.13 5.13 7.50 7.69 5.00 7.54%
P/NAPS 3.10 1.82 1.86 2.05 2.11 1.37 2.35 4.72%

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