[SCICOM] YoY Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
18-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 44.53%
YoY- 3.64%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 128,701 115,433 100,724 96,719 106,493 90,547 107,196 3.09%
PBT 23,627 16,217 9,593 9,901 9,487 6,277 5,664 26.86%
Tax 38 124 -198 -81 -11 157 -886 -
NP 23,665 16,341 9,395 9,820 9,476 6,434 4,778 30.54%
-
NP to SH 24,099 16,608 9,570 9,821 9,476 6,434 4,778 30.93%
-
Tax Rate -0.16% -0.76% 2.06% 0.82% 0.12% -2.50% 15.64% -
Total Cost 105,036 99,092 91,329 86,899 97,017 84,113 102,418 0.42%
-
Net Worth 78,199 71,090 65,166 59,162 56,263 50,514 45,125 9.59%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 19,549 14,810 2,962 2,958 2,961 6,646 5,308 24.25%
Div Payout % 81.12% 89.18% 30.95% 30.12% 31.25% 103.31% 111.11% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 78,199 71,090 65,166 59,162 56,263 50,514 45,125 9.59%
NOSH 355,454 296,211 296,211 295,813 296,124 265,867 265,444 4.98%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 18.39% 14.16% 9.33% 10.15% 8.90% 7.11% 4.46% -
ROE 30.82% 23.36% 14.69% 16.60% 16.84% 12.74% 10.59% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 36.21 38.97 34.00 32.70 35.96 34.06 40.38 -1.79%
EPS 7.18 5.61 3.23 3.32 3.20 2.42 1.80 25.92%
DPS 5.50 5.00 1.00 1.00 1.00 2.50 2.00 18.35%
NAPS 0.22 0.24 0.22 0.20 0.19 0.19 0.17 4.38%
Adjusted Per Share Value based on latest NOSH - 296,764
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 36.21 32.47 28.34 27.21 29.96 25.47 30.16 3.09%
EPS 7.18 4.67 2.69 2.76 2.67 1.81 1.34 32.26%
DPS 5.50 4.17 0.83 0.83 0.83 1.87 1.49 24.30%
NAPS 0.22 0.20 0.1833 0.1664 0.1583 0.1421 0.127 9.58%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.99 0.93 0.45 0.40 0.40 0.39 0.26 -
P/RPS 5.50 2.39 1.32 1.22 1.11 1.15 0.64 43.09%
P/EPS 29.35 16.59 13.93 12.05 12.50 16.12 14.44 12.54%
EY 3.41 6.03 7.18 8.30 8.00 6.21 6.92 -11.12%
DY 2.76 5.38 2.22 2.50 2.50 6.41 7.69 -15.69%
P/NAPS 9.05 3.88 2.05 2.00 2.11 2.05 1.53 34.46%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 26/05/14 23/05/13 18/05/12 04/05/11 12/05/10 06/05/09 -
Price 2.10 1.06 0.44 0.37 0.45 0.43 0.25 -
P/RPS 5.80 2.72 1.29 1.13 1.25 1.26 0.62 45.13%
P/EPS 30.97 18.91 13.62 11.14 14.06 17.77 13.89 14.29%
EY 3.23 5.29 7.34 8.97 7.11 5.63 7.20 -12.50%
DY 2.62 4.72 2.27 2.70 2.22 5.81 8.00 -16.96%
P/NAPS 9.55 4.42 2.00 1.85 2.37 2.26 1.47 36.57%

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