[SCICOM] YoY Quarter Result on 31-Dec-2010 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 6.16%
YoY- 45.4%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 38,508 33,520 32,306 37,815 29,570 36,965 30,955 3.70%
PBT 5,326 3,511 3,189 3,467 2,390 3,202 1,990 17.81%
Tax 5 -232 66 -242 -172 -367 -186 -
NP 5,331 3,279 3,255 3,225 2,218 2,835 1,804 19.77%
-
NP to SH 5,465 3,324 3,256 3,225 2,218 2,835 1,450 24.72%
-
Tax Rate -0.09% 6.61% -2.07% 6.98% 7.20% 11.46% 9.35% -
Total Cost 33,177 30,241 29,051 34,590 27,352 34,130 29,151 2.17%
-
Net Worth 74,052 65,166 62,159 56,215 50,169 50,341 44,818 8.72%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 5,924 2,962 2,959 2,958 3,960 2,649 - -
Div Payout % 108.40% 89.11% 90.91% 91.74% 178.57% 93.46% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 74,052 65,166 62,159 56,215 50,169 50,341 44,818 8.72%
NOSH 296,211 296,211 295,999 295,871 264,047 264,953 263,636 1.95%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 13.84% 9.78% 10.08% 8.53% 7.50% 7.67% 5.83% -
ROE 7.38% 5.10% 5.24% 5.74% 4.42% 5.63% 3.24% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 13.00 11.32 10.91 12.78 11.20 13.95 11.74 1.71%
EPS 1.85 1.12 1.10 1.09 0.84 1.07 0.55 22.38%
DPS 2.00 1.00 1.00 1.00 1.50 1.00 0.00 -
NAPS 0.25 0.22 0.21 0.19 0.19 0.19 0.17 6.63%
Adjusted Per Share Value based on latest NOSH - 295,871
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 10.83 9.43 9.09 10.64 8.32 10.40 8.71 3.69%
EPS 1.54 0.94 0.92 0.91 0.62 0.80 0.41 24.65%
DPS 1.67 0.83 0.83 0.83 1.11 0.75 0.00 -
NAPS 0.2083 0.1833 0.1749 0.1582 0.1411 0.1416 0.1261 8.71%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.71 0.40 0.40 0.42 0.41 0.33 0.37 -
P/RPS 5.46 3.53 3.66 3.29 3.66 2.37 3.15 9.59%
P/EPS 38.48 35.65 36.36 38.53 48.81 30.84 67.27 -8.88%
EY 2.60 2.81 2.75 2.60 2.05 3.24 1.49 9.71%
DY 2.82 2.50 2.50 2.38 3.66 3.03 0.00 -
P/NAPS 2.84 1.82 1.90 2.21 2.16 1.74 2.18 4.50%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/14 22/02/13 17/02/12 28/02/11 03/02/10 04/02/09 28/01/08 -
Price 0.775 0.40 0.39 0.39 0.40 0.26 0.40 -
P/RPS 5.96 3.53 3.57 3.05 3.57 1.86 3.41 9.74%
P/EPS 42.01 35.65 35.45 35.78 47.62 24.30 72.73 -8.73%
EY 2.38 2.81 2.82 2.79 2.10 4.12 1.38 9.49%
DY 2.58 2.50 2.56 2.56 3.75 3.85 0.00 -
P/NAPS 3.10 1.82 1.86 2.05 2.11 1.37 2.35 4.72%

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