[SCICOM] YoY Annualized Quarter 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- 3.53%
YoY- -5.39%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 184,770 170,936 151,066 135,758 133,062 143,312 121,154 7.28%
PBT 39,818 29,422 20,784 13,166 13,962 12,582 8,660 28.93%
Tax -46 -194 280 -440 -374 -56 -214 -22.59%
NP 39,772 29,228 21,064 12,726 13,588 12,526 8,446 29.45%
-
NP to SH 40,138 29,886 21,386 12,858 13,590 12,526 8,446 29.64%
-
Tax Rate 0.12% 0.66% -1.35% 3.34% 2.68% 0.45% 2.47% -
Total Cost 144,998 141,708 130,002 123,032 119,474 130,786 112,708 4.28%
-
Net Worth 85,308 74,645 74,052 65,166 62,312 56,130 50,463 9.14%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 28,436 24,881 17,772 5,924 5,934 5,908 7,967 23.60%
Div Payout % 70.85% 83.26% 83.10% 46.07% 43.67% 47.17% 94.34% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 85,308 74,645 74,052 65,166 62,312 56,130 50,463 9.14%
NOSH 355,454 355,454 296,211 296,211 296,724 295,424 265,597 4.97%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 21.53% 17.10% 13.94% 9.37% 10.21% 8.74% 6.97% -
ROE 47.05% 40.04% 28.88% 19.73% 21.81% 22.32% 16.74% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 51.98 48.09 51.00 45.83 44.84 48.51 45.62 2.19%
EPS 11.30 9.18 7.22 4.34 4.58 4.24 3.18 23.51%
DPS 8.00 7.00 6.00 2.00 2.00 2.00 3.00 17.75%
NAPS 0.24 0.21 0.25 0.22 0.21 0.19 0.19 3.96%
Adjusted Per Share Value based on latest NOSH - 296,211
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 51.92 48.03 42.45 38.15 37.39 40.27 34.05 7.28%
EPS 11.28 8.40 6.01 3.61 3.82 3.52 2.37 29.68%
DPS 7.99 6.99 4.99 1.66 1.67 1.66 2.24 23.59%
NAPS 0.2397 0.2098 0.2081 0.1831 0.1751 0.1577 0.1418 9.13%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.98 1.52 0.71 0.40 0.40 0.42 0.41 -
P/RPS 3.81 3.16 1.39 0.87 0.89 0.87 0.90 27.17%
P/EPS 17.53 18.08 9.83 9.21 8.73 9.91 12.89 5.25%
EY 5.70 5.53 10.17 10.85 11.45 10.10 7.76 -5.00%
DY 4.04 4.61 8.45 5.00 5.00 4.76 7.32 -9.42%
P/NAPS 8.25 7.24 2.84 1.82 1.90 2.21 2.16 25.01%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 09/02/15 21/02/14 22/02/13 17/02/12 28/02/11 03/02/10 -
Price 2.24 1.87 0.775 0.40 0.39 0.39 0.40 -
P/RPS 4.31 3.89 1.52 0.87 0.87 0.80 0.88 30.30%
P/EPS 19.84 22.24 10.73 9.21 8.52 9.20 12.58 7.88%
EY 5.04 4.50 9.32 10.85 11.74 10.87 7.95 -7.31%
DY 3.57 3.74 7.74 5.00 5.13 5.13 7.50 -11.63%
P/NAPS 9.33 8.90 3.10 1.82 1.86 2.05 2.11 28.10%

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