[SCICOM] YoY Quarter Result on 30-Jun-2012 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 29.3%
YoY- 2.84%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 48,133 44,710 33,120 34,507 34,482 32,121 37,476 4.25%
PBT 10,416 6,096 5,059 3,586 3,112 1,347 3,865 17.95%
Tax 85 -34 102 206 689 556 58 6.57%
NP 10,501 6,062 5,161 3,792 3,801 1,903 3,923 17.82%
-
NP to SH 10,595 6,594 5,282 3,914 3,806 1,903 3,923 17.99%
-
Tax Rate -0.82% 0.56% -2.02% -5.74% -22.14% -41.28% -1.50% -
Total Cost 37,632 38,648 27,959 30,715 30,681 30,218 33,553 1.92%
-
Net Worth 81,754 71,090 71,090 65,166 59,007 50,925 50,362 8.40%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 7,109 5,924 5,924 2,962 2,950 - - -
Div Payout % 67.10% 89.84% 112.16% 75.68% 77.52% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 81,754 71,090 71,090 65,166 59,007 50,925 50,362 8.40%
NOSH 355,454 296,211 296,211 296,211 295,038 268,028 265,067 5.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 21.82% 13.56% 15.58% 10.99% 11.02% 5.92% 10.47% -
ROE 12.96% 9.28% 7.43% 6.01% 6.45% 3.74% 7.79% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 13.54 15.09 11.18 11.65 11.69 11.98 14.14 -0.71%
EPS 2.98 2.23 1.78 1.32 1.29 0.71 1.48 12.36%
DPS 2.00 2.00 2.00 1.00 1.00 0.00 0.00 -
NAPS 0.23 0.24 0.24 0.22 0.20 0.19 0.19 3.23%
Adjusted Per Share Value based on latest NOSH - 296,211
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 13.54 12.58 9.32 9.71 9.70 9.04 10.54 4.26%
EPS 2.98 1.86 1.49 1.10 1.07 0.54 1.10 18.06%
DPS 2.00 1.67 1.67 0.83 0.83 0.00 0.00 -
NAPS 0.23 0.20 0.20 0.1833 0.166 0.1433 0.1417 8.40%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.04 1.08 0.48 0.36 0.39 0.49 0.22 -
P/RPS 15.07 7.16 4.29 3.09 3.34 4.09 1.56 45.91%
P/EPS 68.44 48.52 26.92 27.24 30.23 69.01 14.86 28.97%
EY 1.46 2.06 3.71 3.67 3.31 1.45 6.73 -22.47%
DY 0.98 1.85 4.17 2.78 2.56 0.00 0.00 -
P/NAPS 8.87 4.50 2.00 1.64 1.95 2.58 1.16 40.33%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 21/08/15 27/08/14 29/08/13 27/08/12 15/08/11 27/08/10 28/08/09 -
Price 1.75 1.35 0.445 0.38 0.39 0.39 0.23 -
P/RPS 12.92 8.94 3.98 3.26 3.34 3.25 1.63 41.18%
P/EPS 58.71 60.64 24.96 28.76 30.23 54.93 15.54 24.78%
EY 1.70 1.65 4.01 3.48 3.31 1.82 6.43 -19.87%
DY 1.14 1.48 4.49 2.63 2.56 0.00 0.00 -
P/NAPS 7.61 5.63 1.85 1.73 1.95 2.05 1.21 35.84%

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