[SCICOM] YoY Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
05-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -77.4%
YoY- -12.26%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 44,751 43,479 37,025 34,359 34,225 33,841 31,007 6.30%
PBT 9,640 7,166 5,066 3,072 3,792 2,824 1,940 30.61%
Tax -12 -83 135 12 -253 214 65 -
NP 9,628 7,083 5,201 3,084 3,539 3,038 2,005 29.87%
-
NP to SH 9,724 7,250 5,228 3,105 3,539 3,038 2,005 30.08%
-
Tax Rate 0.12% 1.16% -2.66% -0.39% 6.67% -7.58% -3.35% -
Total Cost 35,123 36,396 31,824 31,275 30,686 30,803 29,002 3.24%
-
Net Worth 81,754 74,052 71,090 65,166 59,478 56,458 50,124 8.49%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 7,109 4,443 2,962 - 2,973 - - -
Div Payout % 73.11% 61.29% 56.66% - 84.03% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 81,754 74,052 71,090 65,166 59,478 56,458 50,124 8.49%
NOSH 355,454 296,211 296,211 296,211 297,394 268,849 263,815 5.09%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 21.51% 16.29% 14.05% 8.98% 10.34% 8.98% 6.47% -
ROE 11.89% 9.79% 7.35% 4.76% 5.95% 5.38% 4.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 12.59 14.68 12.50 11.60 11.51 12.59 11.75 1.15%
EPS 2.74 2.45 1.76 1.05 1.19 1.13 0.76 23.81%
DPS 2.00 1.50 1.00 0.00 1.00 0.00 0.00 -
NAPS 0.23 0.25 0.24 0.22 0.20 0.21 0.19 3.23%
Adjusted Per Share Value based on latest NOSH - 296,211
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 12.59 12.23 10.42 9.67 9.63 9.52 8.72 6.30%
EPS 2.74 2.04 1.47 0.87 1.00 0.85 0.56 30.27%
DPS 2.00 1.25 0.83 0.00 0.84 0.00 0.00 -
NAPS 0.23 0.2083 0.20 0.1833 0.1673 0.1588 0.141 8.49%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.81 2.01 0.51 0.40 0.40 0.46 0.30 -
P/RPS 14.38 13.69 4.08 3.45 3.48 3.65 2.55 33.39%
P/EPS 66.16 82.12 28.90 38.16 33.61 40.71 39.47 8.98%
EY 1.51 1.22 3.46 2.62 2.98 2.46 2.53 -8.23%
DY 1.10 0.75 1.96 0.00 2.50 0.00 0.00 -
P/NAPS 7.87 8.04 2.13 1.82 2.00 2.19 1.58 30.66%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 17/11/14 18/11/13 05/11/12 02/11/11 09/11/10 29/01/10 -
Price 2.09 2.00 0.715 0.40 0.45 0.41 0.40 -
P/RPS 16.60 13.63 5.72 3.45 3.91 3.26 3.40 30.23%
P/EPS 76.40 81.71 40.51 38.16 37.82 36.28 52.63 6.40%
EY 1.31 1.22 2.47 2.62 2.64 2.76 1.90 -6.00%
DY 0.96 0.75 1.40 0.00 2.22 0.00 0.00 -
P/NAPS 9.09 8.00 2.98 1.82 2.25 1.95 2.11 27.54%

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