[SCICOM] YoY Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 52.36%
YoY- 34.66%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 100,724 96,719 106,493 90,547 107,196 86,414 82,540 3.37%
PBT 9,593 9,901 9,487 6,277 5,664 3,872 9,842 -0.42%
Tax -198 -81 -11 157 -886 -242 -747 -19.83%
NP 9,395 9,820 9,476 6,434 4,778 3,630 9,095 0.54%
-
NP to SH 9,570 9,821 9,476 6,434 4,778 3,630 9,033 0.96%
-
Tax Rate 2.06% 0.82% 0.12% -2.50% 15.64% 6.25% 7.59% -
Total Cost 91,329 86,899 97,017 84,113 102,418 82,784 73,445 3.69%
-
Net Worth 65,166 59,162 56,263 50,514 45,125 42,394 41,293 7.89%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 2,962 2,958 2,961 6,646 5,308 2,649 7,742 -14.78%
Div Payout % 30.95% 30.12% 31.25% 103.31% 111.11% 72.99% 85.71% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 65,166 59,162 56,263 50,514 45,125 42,394 41,293 7.89%
NOSH 296,211 295,813 296,124 265,867 265,444 264,963 258,085 2.32%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.33% 10.15% 8.90% 7.11% 4.46% 4.20% 11.02% -
ROE 14.69% 16.60% 16.84% 12.74% 10.59% 8.56% 21.88% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 34.00 32.70 35.96 34.06 40.38 32.61 31.98 1.02%
EPS 3.23 3.32 3.20 2.42 1.80 1.37 3.50 -1.32%
DPS 1.00 1.00 1.00 2.50 2.00 1.00 3.00 -16.71%
NAPS 0.22 0.20 0.19 0.19 0.17 0.16 0.16 5.44%
Adjusted Per Share Value based on latest NOSH - 266,385
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 28.34 27.21 29.96 25.47 30.16 24.31 23.22 3.37%
EPS 2.69 2.76 2.67 1.81 1.34 1.02 2.54 0.95%
DPS 0.83 0.83 0.83 1.87 1.49 0.75 2.18 -14.85%
NAPS 0.1833 0.1664 0.1583 0.1421 0.127 0.1193 0.1162 7.88%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.45 0.40 0.40 0.39 0.26 0.36 0.59 -
P/RPS 1.32 1.22 1.11 1.15 0.64 1.10 1.84 -5.38%
P/EPS 13.93 12.05 12.50 16.12 14.44 26.28 16.86 -3.12%
EY 7.18 8.30 8.00 6.21 6.92 3.81 5.93 3.23%
DY 2.22 2.50 2.50 6.41 7.69 2.78 5.08 -12.87%
P/NAPS 2.05 2.00 2.11 2.05 1.53 2.25 3.69 -9.32%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 18/05/12 04/05/11 12/05/10 06/05/09 29/04/08 18/04/07 -
Price 0.44 0.37 0.45 0.43 0.25 0.39 0.56 -
P/RPS 1.29 1.13 1.25 1.26 0.62 1.20 1.75 -4.95%
P/EPS 13.62 11.14 14.06 17.77 13.89 28.47 16.00 -2.64%
EY 7.34 8.97 7.11 5.63 7.20 3.51 6.25 2.71%
DY 2.27 2.70 2.22 5.81 8.00 2.56 5.36 -13.33%
P/NAPS 2.00 1.85 2.37 2.26 1.47 2.44 3.50 -8.89%

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