[SCICOM] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
03-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 10.62%
YoY- -21.76%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 33,520 32,306 37,815 29,570 36,965 30,955 27,246 3.51%
PBT 3,511 3,189 3,467 2,390 3,202 1,990 3,790 -1.26%
Tax -232 66 -242 -172 -367 -186 -519 -12.54%
NP 3,279 3,255 3,225 2,218 2,835 1,804 3,271 0.04%
-
NP to SH 3,324 3,256 3,225 2,218 2,835 1,450 3,275 0.24%
-
Tax Rate 6.61% -2.07% 6.98% 7.20% 11.46% 9.35% 13.69% -
Total Cost 30,241 29,051 34,590 27,352 34,130 29,151 23,975 3.94%
-
Net Worth 65,166 62,159 56,215 50,169 50,341 44,818 41,587 7.76%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,962 2,959 2,958 3,960 2,649 - - -
Div Payout % 89.11% 90.91% 91.74% 178.57% 93.46% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 65,166 62,159 56,215 50,169 50,341 44,818 41,587 7.76%
NOSH 296,211 295,999 295,871 264,047 264,953 263,636 259,920 2.20%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.78% 10.08% 8.53% 7.50% 7.67% 5.83% 12.01% -
ROE 5.10% 5.24% 5.74% 4.42% 5.63% 3.24% 7.88% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 11.32 10.91 12.78 11.20 13.95 11.74 10.48 1.29%
EPS 1.12 1.10 1.09 0.84 1.07 0.55 1.26 -1.94%
DPS 1.00 1.00 1.00 1.50 1.00 0.00 0.00 -
NAPS 0.22 0.21 0.19 0.19 0.19 0.17 0.16 5.44%
Adjusted Per Share Value based on latest NOSH - 264,047
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.43 9.09 10.64 8.32 10.40 8.71 7.67 3.49%
EPS 0.94 0.92 0.91 0.62 0.80 0.41 0.92 0.35%
DPS 0.83 0.83 0.83 1.11 0.75 0.00 0.00 -
NAPS 0.1833 0.1749 0.1582 0.1411 0.1416 0.1261 0.117 7.76%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.40 0.40 0.42 0.41 0.33 0.37 0.61 -
P/RPS 3.53 3.66 3.29 3.66 2.37 3.15 5.82 -7.98%
P/EPS 35.65 36.36 38.53 48.81 30.84 67.27 48.41 -4.96%
EY 2.81 2.75 2.60 2.05 3.24 1.49 2.07 5.22%
DY 2.50 2.50 2.38 3.66 3.03 0.00 0.00 -
P/NAPS 1.82 1.90 2.21 2.16 1.74 2.18 3.81 -11.57%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 17/02/12 28/02/11 03/02/10 04/02/09 28/01/08 08/02/07 -
Price 0.40 0.39 0.39 0.40 0.26 0.40 0.63 -
P/RPS 3.53 3.57 3.05 3.57 1.86 3.41 6.01 -8.47%
P/EPS 35.65 35.45 35.78 47.62 24.30 72.73 50.00 -5.47%
EY 2.81 2.82 2.79 2.10 4.12 1.38 2.00 5.82%
DY 2.50 2.56 2.56 3.75 3.85 0.00 0.00 -
P/NAPS 1.82 1.86 2.05 2.11 1.37 2.35 3.94 -12.06%

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