[SCICOM] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 107.05%
YoY- -5.39%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 92,385 85,468 75,533 67,879 66,531 71,656 60,577 7.28%
PBT 19,909 14,711 10,392 6,583 6,981 6,291 4,330 28.93%
Tax -23 -97 140 -220 -187 -28 -107 -22.59%
NP 19,886 14,614 10,532 6,363 6,794 6,263 4,223 29.45%
-
NP to SH 20,069 14,943 10,693 6,429 6,795 6,263 4,223 29.64%
-
Tax Rate 0.12% 0.66% -1.35% 3.34% 2.68% 0.45% 2.47% -
Total Cost 72,499 70,854 65,001 61,516 59,737 65,393 56,354 4.28%
-
Net Worth 85,308 74,645 74,052 65,166 62,312 56,130 50,463 9.14%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 14,218 12,440 8,886 2,962 2,967 2,954 3,983 23.61%
Div Payout % 70.85% 83.26% 83.10% 46.07% 43.67% 47.17% 94.34% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 85,308 74,645 74,052 65,166 62,312 56,130 50,463 9.14%
NOSH 355,454 355,454 296,211 296,211 296,724 295,424 265,597 4.97%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 21.53% 17.10% 13.94% 9.37% 10.21% 8.74% 6.97% -
ROE 23.53% 20.02% 14.44% 9.87% 10.90% 11.16% 8.37% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 25.99 24.04 25.50 22.92 22.42 24.26 22.81 2.19%
EPS 5.65 4.59 3.61 2.17 2.29 2.12 1.59 23.51%
DPS 4.00 3.50 3.00 1.00 1.00 1.00 1.50 17.75%
NAPS 0.24 0.21 0.25 0.22 0.21 0.19 0.19 3.96%
Adjusted Per Share Value based on latest NOSH - 296,211
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 25.96 24.02 21.23 19.07 18.70 20.14 17.02 7.28%
EPS 5.64 4.20 3.00 1.81 1.91 1.76 1.19 29.58%
DPS 4.00 3.50 2.50 0.83 0.83 0.83 1.12 23.62%
NAPS 0.2397 0.2098 0.2081 0.1831 0.1751 0.1577 0.1418 9.13%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.98 1.52 0.71 0.40 0.40 0.42 0.41 -
P/RPS 7.62 6.32 2.78 1.75 1.78 1.73 1.80 27.17%
P/EPS 35.07 36.16 19.67 18.43 17.47 19.81 25.79 5.25%
EY 2.85 2.77 5.08 5.43 5.73 5.05 3.88 -5.00%
DY 2.02 2.30 4.23 2.50 2.50 2.38 3.66 -9.42%
P/NAPS 8.25 7.24 2.84 1.82 1.90 2.21 2.16 25.01%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 09/02/15 21/02/14 22/02/13 17/02/12 28/02/11 03/02/10 -
Price 2.24 1.87 0.775 0.40 0.39 0.39 0.40 -
P/RPS 8.62 7.78 3.04 1.75 1.74 1.61 1.75 30.42%
P/EPS 39.67 44.48 21.47 18.43 17.03 18.40 25.16 7.88%
EY 2.52 2.25 4.66 5.43 5.87 5.44 3.98 -7.33%
DY 1.79 1.87 3.87 2.50 2.56 2.56 3.75 -11.59%
P/NAPS 9.33 8.90 3.10 1.82 1.86 2.05 2.11 28.10%

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