[SCICOM] YoY Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
02-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -73.35%
YoY- 16.49%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 43,479 37,025 34,359 34,225 33,841 31,007 33,427 4.47%
PBT 7,166 5,066 3,072 3,792 2,824 1,940 3,021 15.47%
Tax -83 135 12 -253 214 65 -201 -13.70%
NP 7,083 5,201 3,084 3,539 3,038 2,005 2,820 16.58%
-
NP to SH 7,250 5,228 3,105 3,539 3,038 2,005 2,820 17.03%
-
Tax Rate 1.16% -2.66% -0.39% 6.67% -7.58% -3.35% 6.65% -
Total Cost 36,396 31,824 31,275 30,686 30,803 29,002 30,607 2.92%
-
Net Worth 74,052 71,090 65,166 59,478 56,458 50,124 47,886 7.53%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 4,443 2,962 - 2,973 - - - -
Div Payout % 61.29% 56.66% - 84.03% - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 74,052 71,090 65,166 59,478 56,458 50,124 47,886 7.53%
NOSH 296,211 296,211 296,211 297,394 268,849 263,815 266,037 1.80%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 16.29% 14.05% 8.98% 10.34% 8.98% 6.47% 8.44% -
ROE 9.79% 7.35% 4.76% 5.95% 5.38% 4.00% 5.89% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 14.68 12.50 11.60 11.51 12.59 11.75 12.56 2.63%
EPS 2.45 1.76 1.05 1.19 1.13 0.76 1.06 14.97%
DPS 1.50 1.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.25 0.24 0.22 0.20 0.21 0.19 0.18 5.62%
Adjusted Per Share Value based on latest NOSH - 297,394
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 12.23 10.42 9.67 9.63 9.52 8.72 9.40 4.48%
EPS 2.04 1.47 0.87 1.00 0.85 0.56 0.79 17.12%
DPS 1.25 0.83 0.00 0.84 0.00 0.00 0.00 -
NAPS 0.2083 0.20 0.1833 0.1673 0.1588 0.141 0.1347 7.53%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.01 0.51 0.40 0.40 0.46 0.30 0.34 -
P/RPS 13.69 4.08 3.45 3.48 3.65 2.55 2.71 30.97%
P/EPS 82.12 28.90 38.16 33.61 40.71 39.47 32.08 16.95%
EY 1.22 3.46 2.62 2.98 2.46 2.53 3.12 -14.48%
DY 0.75 1.96 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 8.04 2.13 1.82 2.00 2.19 1.58 1.89 27.27%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 17/11/14 18/11/13 05/11/12 02/11/11 09/11/10 29/01/10 22/10/08 -
Price 2.00 0.715 0.40 0.45 0.41 0.40 0.27 -
P/RPS 13.63 5.72 3.45 3.91 3.26 3.40 2.15 36.02%
P/EPS 81.71 40.51 38.16 37.82 36.28 52.63 25.47 21.43%
EY 1.22 2.47 2.62 2.64 2.76 1.90 3.93 -17.70%
DY 0.75 1.40 0.00 2.22 0.00 0.00 0.00 -
P/NAPS 8.00 2.98 1.82 2.25 1.95 2.11 1.50 32.16%

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