[SCICOM] YoY Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
06-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -15.51%
YoY- 31.63%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 96,719 106,493 90,547 107,196 86,414 82,540 51,827 10.94%
PBT 9,901 9,487 6,277 5,664 3,872 9,842 6,393 7.55%
Tax -81 -11 157 -886 -242 -747 -523 -26.69%
NP 9,820 9,476 6,434 4,778 3,630 9,095 5,870 8.94%
-
NP to SH 9,821 9,476 6,434 4,778 3,630 9,033 5,870 8.94%
-
Tax Rate 0.82% 0.12% -2.50% 15.64% 6.25% 7.59% 8.18% -
Total Cost 86,899 97,017 84,113 102,418 82,784 73,445 45,957 11.19%
-
Net Worth 59,162 56,263 50,514 45,125 42,394 41,293 31,928 10.81%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 2,958 2,961 6,646 5,308 2,649 7,742 2,456 3.14%
Div Payout % 30.12% 31.25% 103.31% 111.11% 72.99% 85.71% 41.84% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 59,162 56,263 50,514 45,125 42,394 41,293 31,928 10.81%
NOSH 295,813 296,124 265,867 265,444 264,963 258,085 122,803 15.76%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.15% 8.90% 7.11% 4.46% 4.20% 11.02% 11.33% -
ROE 16.60% 16.84% 12.74% 10.59% 8.56% 21.88% 18.38% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 32.70 35.96 34.06 40.38 32.61 31.98 42.20 -4.15%
EPS 3.32 3.20 2.42 1.80 1.37 3.50 4.78 -5.88%
DPS 1.00 1.00 2.50 2.00 1.00 3.00 2.00 -10.90%
NAPS 0.20 0.19 0.19 0.17 0.16 0.16 0.26 -4.27%
Adjusted Per Share Value based on latest NOSH - 265,757
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 27.21 29.96 25.47 30.16 24.31 23.22 14.58 10.94%
EPS 2.76 2.67 1.81 1.34 1.02 2.54 1.65 8.94%
DPS 0.83 0.83 1.87 1.49 0.75 2.18 0.69 3.12%
NAPS 0.1664 0.1583 0.1421 0.127 0.1193 0.1162 0.0898 10.81%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.40 0.40 0.39 0.26 0.36 0.59 0.80 -
P/RPS 1.22 1.11 1.15 0.64 1.10 1.84 1.90 -7.11%
P/EPS 12.05 12.50 16.12 14.44 26.28 16.86 16.74 -5.32%
EY 8.30 8.00 6.21 6.92 3.81 5.93 5.98 5.61%
DY 2.50 2.50 6.41 7.69 2.78 5.08 2.50 0.00%
P/NAPS 2.00 2.11 2.05 1.53 2.25 3.69 3.08 -6.93%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 18/05/12 04/05/11 12/05/10 06/05/09 29/04/08 18/04/07 28/04/06 -
Price 0.37 0.45 0.43 0.25 0.39 0.56 0.80 -
P/RPS 1.13 1.25 1.26 0.62 1.20 1.75 1.90 -8.28%
P/EPS 11.14 14.06 17.77 13.89 28.47 16.00 16.74 -6.55%
EY 8.97 7.11 5.63 7.20 3.51 6.25 5.98 6.98%
DY 2.70 2.22 5.81 8.00 2.56 5.36 2.50 1.28%
P/NAPS 1.85 2.37 2.26 1.47 2.44 3.50 3.08 -8.13%

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