[SCICOM] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 1.57%
YoY- 34.66%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 134,298 128,958 141,990 120,729 142,928 115,218 110,053 3.37%
PBT 12,790 13,201 12,649 8,369 7,552 5,162 13,122 -0.42%
Tax -264 -108 -14 209 -1,181 -322 -996 -19.83%
NP 12,526 13,093 12,634 8,578 6,370 4,840 12,126 0.54%
-
NP to SH 12,760 13,094 12,634 8,578 6,370 4,840 12,044 0.96%
-
Tax Rate 2.06% 0.82% 0.11% -2.50% 15.64% 6.24% 7.59% -
Total Cost 121,772 115,865 129,356 112,150 136,557 110,378 97,926 3.69%
-
Net Worth 65,166 59,162 56,263 50,514 45,125 42,394 41,293 7.89%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 3,949 3,944 3,948 8,862 7,078 3,532 10,323 -14.78%
Div Payout % 30.95% 30.12% 31.25% 103.31% 111.11% 72.99% 85.71% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 65,166 59,162 56,263 50,514 45,125 42,394 41,293 7.89%
NOSH 296,211 295,813 296,124 265,867 265,444 264,963 258,085 2.32%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.33% 10.15% 8.90% 7.11% 4.46% 4.20% 11.02% -
ROE 19.58% 22.13% 22.46% 16.98% 14.12% 11.42% 29.17% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 45.34 43.59 47.95 45.41 53.84 43.48 42.64 1.02%
EPS 4.31 4.43 4.27 3.23 2.40 1.83 4.67 -1.32%
DPS 1.33 1.33 1.33 3.33 2.67 1.33 4.00 -16.75%
NAPS 0.22 0.20 0.19 0.19 0.17 0.16 0.16 5.44%
Adjusted Per Share Value based on latest NOSH - 266,385
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 37.78 36.28 39.95 33.96 40.21 32.41 30.96 3.37%
EPS 3.59 3.68 3.55 2.41 1.79 1.36 3.39 0.95%
DPS 1.11 1.11 1.11 2.49 1.99 0.99 2.90 -14.77%
NAPS 0.1833 0.1664 0.1583 0.1421 0.127 0.1193 0.1162 7.88%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.45 0.40 0.40 0.39 0.26 0.36 0.59 -
P/RPS 0.99 0.92 0.83 0.86 0.48 0.83 1.38 -5.38%
P/EPS 10.45 9.04 9.37 12.09 10.83 19.71 12.64 -3.11%
EY 9.57 11.07 10.67 8.27 9.23 5.07 7.91 3.22%
DY 2.96 3.33 3.33 8.55 10.26 3.70 6.78 -12.89%
P/NAPS 2.05 2.00 2.11 2.05 1.53 2.25 3.69 -9.32%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 18/05/12 04/05/11 12/05/10 06/05/09 29/04/08 18/04/07 -
Price 0.44 0.37 0.45 0.43 0.25 0.39 0.56 -
P/RPS 0.97 0.85 0.94 0.95 0.46 0.90 1.31 -4.88%
P/EPS 10.21 8.36 10.55 13.33 10.42 21.35 12.00 -2.65%
EY 9.79 11.96 9.48 7.50 9.60 4.68 8.33 2.72%
DY 3.03 3.60 2.96 7.75 10.67 3.42 7.14 -13.30%
P/NAPS 2.00 1.85 2.37 2.26 1.47 2.44 3.50 -8.89%

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