[SCICOM] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock

[SCICOM] SCICOM (MSC) BHD

Announcement Date

06-May-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Mar-2009 [#3]

Profit Trend

QoQ- -43.67%

YoY- 31.63%

Quarter Report

Scicom Quarterly Announcement (March 2009).pdf

Latest QR

Upcoming QR

SCICOM's Result

SCICOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Annualized Quarter Result
Revenue	128,958	141,990	120,729	142,928	115,218	110,053	69,102	10.94%
YoY %	-9.18%	17.61%	-15.53%	24.05%	4.69%	59.26%	-	-
Horiz. %	186.62%	205.48%	174.71%	206.84%	166.74%	159.26%	100.00%	-
PBT	13,201	12,649	8,369	7,552	5,162	13,122	8,524	7.55%
YoY %	4.36%	51.14%	10.82%	46.30%	-60.66%	53.94%	-	-
Horiz. %	154.87%	148.39%	98.18%	88.60%	60.56%	153.94%	100.00%	-
Tax	-108	-14	209	-1,181	-322	-996	-697	-26.69%
YoY %	-671.43%	-106.70%	117.70%	-266.77%	67.67%	-42.90%	-	-
Horiz. %	15.49%	2.01%	-29.99%	169.44%	46.20%	142.90%	100.00%	-
NP	13,093	12,634	8,578	6,370	4,840	12,126	7,826	8.94%
YoY %	3.63%	47.28%	34.66%	31.61%	-60.09%	54.95%	-	-
Horiz. %	167.30%	161.44%	109.61%	81.40%	61.85%	154.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,094	12,634	8,578	6,370	4,840	12,044	7,826	8.94%
YoY %	3.64%	47.28%	34.66%	31.61%	-59.81%	53.90%	-	-
Horiz. %	167.31%	161.44%	109.61%	81.40%	61.85%	153.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.82%	0.11%	-2.50%	15.64%	6.24%	7.59%	8.18%	-
YoY %	645.45%	104.40%	-115.98%	150.64%	-17.79%	-7.21%	-	-
Horiz. %	10.02%	1.34%	-30.56%	191.20%	76.28%	92.79%	100.00%	-
Total Cost	115,865	129,356	112,150	136,557	110,378	97,926	61,276	11.19%
YoY %	-10.43%	15.34%	-17.87%	23.72%	12.72%	59.81%	-	-
Horiz. %	189.09%	211.10%	183.02%	222.86%	180.13%	159.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	59,162	56,263	50,514	45,125	42,394	41,293	31,928	10.81%
YoY %	5.15%	11.38%	11.94%	6.44%	2.67%	29.33%	-	-
Horiz. %	185.30%	176.22%	158.21%	141.33%	132.78%	129.33%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	3,944	3,948	8,862	7,078	3,532	10,323	3,274	3.14%
YoY %	-0.10%	-55.45%	25.20%	100.40%	-65.79%	215.30%	-	-
Horiz. %	120.46%	120.59%	270.68%	216.19%	107.88%	315.30%	100.00%	-
Div Payout %	30.12%	31.25%	103.31%	111.11%	72.99%	85.71%	41.84%	-
YoY %	-3.62%	-69.75%	-7.02%	52.23%	-14.84%	104.85%	-	-
Horiz. %	71.99%	74.69%	246.92%	265.56%	174.45%	204.85%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	59,162	56,263	50,514	45,125	42,394	41,293	31,928	10.81%
YoY %	5.15%	11.38%	11.94%	6.44%	2.67%	29.33%	-	-
Horiz. %	185.30%	176.22%	158.21%	141.33%	132.78%	129.33%	100.00%	-
NOSH	295,813	296,124	265,867	265,444	264,963	258,085	122,803	15.76%
YoY %	-0.11%	11.38%	0.16%	0.18%	2.67%	110.16%	-	-
Horiz. %	240.88%	241.14%	216.50%	216.15%	215.76%	210.16%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	10.15%	8.90%	7.11%	4.46%	4.20%	11.02%	11.33%	-
YoY %	14.04%	25.18%	59.42%	6.19%	-61.89%	-2.74%	-	-
Horiz. %	89.59%	78.55%	62.75%	39.36%	37.07%	97.26%	100.00%	-
ROE	22.13%	22.46%	16.98%	14.12%	11.42%	29.17%	24.51%	-
YoY %	-1.47%	32.27%	20.25%	23.64%	-60.85%	19.01%	-	-
Horiz. %	90.29%	91.64%	69.28%	57.61%	46.59%	119.01%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	43.59	47.95	45.41	53.84	43.48	42.64	56.27	-4.16%
YoY %	-9.09%	5.59%	-15.66%	23.83%	1.97%	-24.22%	-	-
Horiz. %	77.47%	85.21%	80.70%	95.68%	77.27%	75.78%	100.00%	-
EPS	4.43	4.27	3.23	2.40	1.83	4.67	6.37	-5.86%
YoY %	3.75%	32.20%	34.58%	31.15%	-60.81%	-26.69%	-	-
Horiz. %	69.54%	67.03%	50.71%	37.68%	28.73%	73.31%	100.00%	-
DPS	1.33	1.33	3.33	2.67	1.33	4.00	2.67	-10.95%
YoY %	0.00%	-60.06%	24.72%	100.75%	-66.75%	49.81%	-	-
Horiz. %	49.81%	49.81%	124.72%	100.00%	49.81%	149.81%	100.00%	-
NAPS	0.20	0.19	0.19	0.17	0.16	0.16	0.26	-4.27%
YoY %	5.26%	0.00%	11.76%	6.25%	0.00%	-38.46%	-	-
Horiz. %	76.92%	73.08%	73.08%	65.38%	61.54%	61.54%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 265,757
RPS	36.28	39.95	33.96	40.21	32.41	30.96	19.44	10.94%
YoY %	-9.19%	17.64%	-15.54%	24.07%	4.68%	59.26%	-	-
Horiz. %	186.63%	205.50%	174.69%	206.84%	166.72%	159.26%	100.00%	-
EPS	3.68	3.55	2.41	1.79	1.36	3.39	2.20	8.94%
YoY %	3.66%	47.30%	34.64%	31.62%	-59.88%	54.09%	-	-
Horiz. %	167.27%	161.36%	109.55%	81.36%	61.82%	154.09%	100.00%	-
DPS	1.11	1.11	2.49	1.99	0.99	2.90	0.92	3.17%
YoY %	0.00%	-55.42%	25.13%	101.01%	-65.86%	215.22%	-	-
Horiz. %	120.65%	120.65%	270.65%	216.30%	107.61%	315.22%	100.00%	-
NAPS	0.1664	0.1583	0.1421	0.127	0.1193	0.1162	0.0898	10.81%
YoY %	5.12%	11.40%	11.89%	6.45%	2.67%	29.40%	-	-
Horiz. %	185.30%	176.28%	158.24%	141.43%	132.85%	129.40%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	0.40	0.40	0.39	0.26	0.36	0.59	0.80	-
P/RPS	0.92	0.83	0.86	0.48	0.83	1.38	1.42	-6.97%
YoY %	10.84%	-3.49%	79.17%	-42.17%	-39.86%	-2.82%	-	-
Horiz. %	64.79%	58.45%	60.56%	33.80%	58.45%	97.18%	100.00%	-
P/EPS	9.04	9.37	12.09	10.83	19.71	12.64	12.55	-5.31%
YoY %	-3.52%	-22.50%	11.63%	-45.05%	55.93%	0.72%	-	-
Horiz. %	72.03%	74.66%	96.33%	86.29%	157.05%	100.72%	100.00%	-
EY	11.07	10.67	8.27	9.23	5.07	7.91	7.97	5.62%
YoY %	3.75%	29.02%	-10.40%	82.05%	-35.90%	-0.75%	-	-
Horiz. %	138.90%	133.88%	103.76%	115.81%	63.61%	99.25%	100.00%	-
DY	3.33	3.33	8.55	10.26	3.70	6.78	3.33	0.00%
YoY %	0.00%	-61.05%	-16.67%	177.30%	-45.43%	103.60%	-	-
Horiz. %	100.00%	100.00%	256.76%	308.11%	111.11%	203.60%	100.00%	-
P/NAPS	2.00	2.11	2.05	1.53	2.25	3.69	3.08	-6.93%
YoY %	-5.21%	2.93%	33.99%	-32.00%	-39.02%	19.81%	-	-
Horiz. %	64.94%	68.51%	66.56%	49.68%	73.05%	119.81%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	18/05/12	04/05/11	12/05/10	06/05/09	29/04/08	18/04/07	28/04/06	-
Price	0.37	0.45	0.43	0.25	0.39	0.56	0.80	-
P/RPS	0.85	0.94	0.95	0.46	0.90	1.31	1.42	-8.19%
YoY %	-9.57%	-1.05%	106.52%	-48.89%	-31.30%	-7.75%	-	-
Horiz. %	59.86%	66.20%	66.90%	32.39%	63.38%	92.25%	100.00%	-
P/EPS	8.36	10.55	13.33	10.42	21.35	12.00	12.55	-6.54%
YoY %	-20.76%	-20.86%	27.93%	-51.19%	77.92%	-4.38%	-	-
Horiz. %	66.61%	84.06%	106.22%	83.03%	170.12%	95.62%	100.00%	-
EY	11.96	9.48	7.50	9.60	4.68	8.33	7.97	6.99%
YoY %	26.16%	26.40%	-21.88%	105.13%	-43.82%	4.52%	-	-
Horiz. %	150.06%	118.95%	94.10%	120.45%	58.72%	104.52%	100.00%	-
DY	3.60	2.96	7.75	10.67	3.42	7.14	3.33	1.30%
YoY %	21.62%	-61.81%	-27.37%	211.99%	-52.10%	114.41%	-	-
Horiz. %	108.11%	88.89%	232.73%	320.42%	102.70%	214.41%	100.00%	-
P/NAPS	1.85	2.37	2.26	1.47	2.44	3.50	3.08	-8.13%
YoY %	-21.94%	4.87%	53.74%	-39.75%	-30.29%	13.64%	-	-
Horiz. %	60.06%	76.95%	73.38%	47.73%	79.22%	113.64%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos