[SCICOM] YoY Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 106.16%
YoY- 48.31%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 75,533 67,879 66,531 71,656 60,577 70,392 60,292 3.82%
PBT 10,392 6,583 6,981 6,291 4,330 6,223 3,055 22.61%
Tax 140 -220 -187 -28 -107 -568 -150 -
NP 10,532 6,363 6,794 6,263 4,223 5,655 2,905 23.92%
-
NP to SH 10,693 6,429 6,795 6,263 4,223 5,655 2,521 27.20%
-
Tax Rate -1.35% 3.34% 2.68% 0.45% 2.47% 9.13% 4.91% -
Total Cost 65,001 61,516 59,737 65,393 56,354 64,737 57,387 2.09%
-
Net Worth 74,052 65,166 62,312 56,130 50,463 50,443 45,112 8.60%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 8,886 2,962 2,967 2,954 3,983 2,654 2,653 22.29%
Div Payout % 83.10% 46.07% 43.67% 47.17% 94.34% 46.95% 105.26% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 74,052 65,166 62,312 56,130 50,463 50,443 45,112 8.60%
NOSH 296,211 296,211 296,724 295,424 265,597 265,492 265,368 1.84%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 13.94% 9.37% 10.21% 8.74% 6.97% 8.03% 4.82% -
ROE 14.44% 9.87% 10.90% 11.16% 8.37% 11.21% 5.59% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 25.50 22.92 22.42 24.26 22.81 26.51 22.72 1.94%
EPS 3.61 2.17 2.29 2.12 1.59 2.13 0.95 24.89%
DPS 3.00 1.00 1.00 1.00 1.50 1.00 1.00 20.07%
NAPS 0.25 0.22 0.21 0.19 0.19 0.19 0.17 6.63%
Adjusted Per Share Value based on latest NOSH - 295,871
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 21.25 19.10 18.72 20.16 17.04 19.80 16.96 3.82%
EPS 3.01 1.81 1.91 1.76 1.19 1.59 0.71 27.19%
DPS 2.50 0.83 0.83 0.83 1.12 0.75 0.75 22.19%
NAPS 0.2083 0.1833 0.1753 0.1579 0.142 0.1419 0.1269 8.60%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.71 0.40 0.40 0.42 0.41 0.33 0.37 -
P/RPS 2.78 1.75 1.78 1.73 1.80 1.24 1.63 9.29%
P/EPS 19.67 18.43 17.47 19.81 25.79 15.49 38.95 -10.75%
EY 5.08 5.43 5.73 5.05 3.88 6.45 2.57 12.01%
DY 4.23 2.50 2.50 2.38 3.66 3.03 2.70 7.76%
P/NAPS 2.84 1.82 1.90 2.21 2.16 1.74 2.18 4.50%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/14 22/02/13 17/02/12 28/02/11 03/02/10 04/02/09 28/01/08 -
Price 0.775 0.40 0.39 0.39 0.40 0.26 0.40 -
P/RPS 3.04 1.75 1.74 1.61 1.75 0.98 1.76 9.52%
P/EPS 21.47 18.43 17.03 18.40 25.16 12.21 42.11 -10.61%
EY 4.66 5.43 5.87 5.44 3.98 8.19 2.38 11.83%
DY 3.87 2.50 2.56 2.56 3.75 3.85 2.50 7.54%
P/NAPS 3.10 1.82 1.86 2.05 2.11 1.37 2.35 4.72%

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