[SCICOM] YoY TTM Result on 30-Jun-2009 [#4]

Stock

[SCICOM] SCICOM (MSC) BHD

Announcement Date

28-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Jun-2009 [#4]

Profit Trend

QoQ- 20.78%

YoY- 43.68%

Quarter Report

Scicom 4th Quarterly Announcement (June 2009).pdf

Latest QR

Upcoming QR

SCICOM's Result

SCICOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	131,226	140,975	122,668	144,672	121,470	108,513	77,905	9.07%
YoY %	-6.92%	14.92%	-15.21%	19.10%	11.94%	39.29%	-	-
Horiz. %	168.44%	180.96%	157.46%	185.70%	155.92%	139.29%	100.00%	-
PBT	13,487	12,599	7,624	9,529	6,884	11,455	10,760	3.83%
YoY %	7.05%	65.25%	-19.99%	38.42%	-39.90%	6.46%	-	-
Horiz. %	125.34%	117.09%	70.86%	88.56%	63.98%	106.46%	100.00%	-
Tax	125	678	713	-828	-444	-185	-1,669	-
YoY %	-81.56%	-4.91%	186.11%	-86.49%	-140.00%	88.92%	-	-
Horiz. %	-7.49%	-40.62%	-42.72%	49.61%	26.60%	11.08%	100.00%	-
NP	13,612	13,277	8,337	8,701	6,440	11,270	9,091	6.95%
YoY %	2.52%	59.25%	-4.18%	35.11%	-42.86%	23.97%	-	-
Horiz. %	149.73%	146.05%	91.71%	95.71%	70.84%	123.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,736	13,282	8,337	8,701	6,056	11,274	9,091	7.11%
YoY %	3.42%	59.31%	-4.18%	43.68%	-46.28%	24.01%	-	-
Horiz. %	151.09%	146.10%	91.71%	95.71%	66.62%	124.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.93%	-5.38%	-9.35%	8.69%	6.45%	1.62%	15.51%	-
YoY %	82.71%	42.46%	-207.59%	34.73%	298.15%	-89.56%	-	-
Horiz. %	-6.00%	-34.69%	-60.28%	56.03%	41.59%	10.44%	100.00%	-
Total Cost	117,614	127,698	114,331	135,971	115,030	97,243	68,814	9.33%
YoY %	-7.90%	11.69%	-15.92%	18.20%	18.29%	41.31%	-	-
Horiz. %	170.92%	185.57%	166.14%	197.59%	167.16%	141.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	65,166	59,007	50,925	50,362	45,320	44,590	37,214	9.77%
YoY %	10.44%	15.87%	1.12%	11.13%	1.64%	19.82%	-	-
Horiz. %	175.11%	158.56%	136.84%	135.33%	121.78%	119.82%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	8,896	5,909	6,624	5,307	7,954	2,579	5,747	7.54%
YoY %	50.55%	-10.79%	24.82%	-33.28%	208.41%	-55.12%	-	-
Horiz. %	154.79%	102.82%	115.26%	92.34%	138.40%	44.88%	100.00%	-
Div Payout %	64.76%	44.49%	79.46%	60.99%	131.35%	22.88%	63.22%	-
YoY %	45.56%	-44.01%	30.28%	-53.57%	474.08%	-63.81%	-	-
Horiz. %	102.44%	70.37%	125.69%	96.47%	207.77%	36.19%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	65,166	59,007	50,925	50,362	45,320	44,590	37,214	9.77%
YoY %	10.44%	15.87%	1.12%	11.13%	1.64%	19.82%	-	-
Horiz. %	175.11%	158.56%	136.84%	135.33%	121.78%	119.82%	100.00%	-
NOSH	296,211	295,038	268,028	265,067	266,593	262,298	128,326	14.94%
YoY %	0.40%	10.08%	1.12%	-0.57%	1.64%	104.40%	-	-
Horiz. %	230.83%	229.91%	208.86%	206.56%	207.75%	204.40%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	10.37%	9.42%	6.80%	6.01%	5.30%	10.39%	11.67%	-
YoY %	10.08%	38.53%	13.14%	13.40%	-48.99%	-10.97%	-	-
Horiz. %	88.86%	80.72%	58.27%	51.50%	45.42%	89.03%	100.00%	-
ROE	21.08%	22.51%	16.37%	17.28%	13.36%	25.28%	24.43%	-
YoY %	-6.35%	37.51%	-5.27%	29.34%	-47.15%	3.48%	-	-
Horiz. %	86.29%	92.14%	67.01%	70.73%	54.69%	103.48%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	44.30	47.78	45.77	54.58	45.56	41.37	60.71	-5.11%
YoY %	-7.28%	4.39%	-16.14%	19.80%	10.13%	-31.86%	-	-
Horiz. %	72.97%	78.70%	75.39%	89.90%	75.05%	68.14%	100.00%	-
EPS	4.64	4.50	3.11	3.28	2.27	4.30	7.08	-6.79%
YoY %	3.11%	44.69%	-5.18%	44.49%	-47.21%	-39.27%	-	-
Horiz. %	65.54%	63.56%	43.93%	46.33%	32.06%	60.73%	100.00%	-
DPS	3.00	2.00	2.50	2.00	3.00	0.98	4.48	-6.45%
YoY %	50.00%	-20.00%	25.00%	-33.33%	206.12%	-78.12%	-	-
Horiz. %	66.96%	44.64%	55.80%	44.64%	66.96%	21.87%	100.00%	-
NAPS	0.22	0.20	0.19	0.19	0.17	0.17	0.29	-4.49%
YoY %	10.00%	5.26%	0.00%	11.76%	0.00%	-41.38%	-	-
Horiz. %	75.86%	68.97%	65.52%	65.52%	58.62%	58.62%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 265,067
RPS	36.92	39.66	34.51	40.70	34.17	30.53	21.92	9.06%
YoY %	-6.91%	14.92%	-15.21%	19.11%	11.92%	39.28%	-	-
Horiz. %	168.43%	180.93%	157.44%	185.68%	155.89%	139.28%	100.00%	-
EPS	3.86	3.74	2.35	2.45	1.70	3.17	2.56	7.07%
YoY %	3.21%	59.15%	-4.08%	44.12%	-46.37%	23.83%	-	-
Horiz. %	150.78%	146.09%	91.80%	95.70%	66.41%	123.83%	100.00%	-
DPS	2.50	1.66	1.86	1.49	2.24	0.73	1.62	7.49%
YoY %	50.60%	-10.75%	24.83%	-33.48%	206.85%	-54.94%	-	-
Horiz. %	154.32%	102.47%	114.81%	91.98%	138.27%	45.06%	100.00%	-
NAPS	0.1833	0.166	0.1433	0.1417	0.1275	0.1254	0.1047	9.77%
YoY %	10.42%	15.84%	1.13%	11.14%	1.67%	19.77%	-	-
Horiz. %	175.07%	158.55%	136.87%	135.34%	121.78%	119.77%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.36	0.39	0.49	0.22	0.38	0.60	0.79	-
P/RPS	0.81	0.82	1.07	0.40	0.83	1.45	1.30	-7.57%
YoY %	-1.22%	-23.36%	167.50%	-51.81%	-42.76%	11.54%	-	-
Horiz. %	62.31%	63.08%	82.31%	30.77%	63.85%	111.54%	100.00%	-
P/EPS	7.76	8.66	15.75	6.70	16.73	13.96	11.15	-5.85%
YoY %	-10.39%	-45.02%	135.07%	-59.95%	19.84%	25.20%	-	-
Horiz. %	69.60%	77.67%	141.26%	60.09%	150.04%	125.20%	100.00%	-
EY	12.88	11.54	6.35	14.92	5.98	7.16	8.97	6.20%
YoY %	11.61%	81.73%	-57.44%	149.50%	-16.48%	-20.18%	-	-
Horiz. %	143.59%	128.65%	70.79%	166.33%	66.67%	79.82%	100.00%	-
DY	8.33	5.14	5.10	9.09	7.89	1.64	5.67	6.61%
YoY %	62.06%	0.78%	-43.89%	15.21%	381.10%	-71.08%	-	-
Horiz. %	146.91%	90.65%	89.95%	160.32%	139.15%	28.92%	100.00%	-
P/NAPS	1.64	1.95	2.58	1.16	2.24	3.53	2.72	-8.07%
YoY %	-15.90%	-24.42%	122.41%	-48.21%	-36.54%	29.78%	-	-
Horiz. %	60.29%	71.69%	94.85%	42.65%	82.35%	129.78%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	27/08/12	15/08/11	27/08/10	28/08/09	25/08/08	30/07/07	25/07/06	-
Price	0.38	0.39	0.39	0.23	0.35	0.54	0.94	-
P/RPS	0.86	0.82	0.85	0.42	0.77	1.31	1.55	-9.34%
YoY %	4.88%	-3.53%	102.38%	-45.45%	-41.22%	-15.48%	-	-
Horiz. %	55.48%	52.90%	54.84%	27.10%	49.68%	84.52%	100.00%	-
P/EPS	8.19	8.66	12.54	7.01	15.41	12.56	13.27	-7.72%
YoY %	-5.43%	-30.94%	78.89%	-54.51%	22.69%	-5.35%	-	-
Horiz. %	61.72%	65.26%	94.50%	52.83%	116.13%	94.65%	100.00%	-
EY	12.20	11.54	7.98	14.27	6.49	7.96	7.54	8.34%
YoY %	5.72%	44.61%	-44.08%	119.88%	-18.47%	5.57%	-	-
Horiz. %	161.80%	153.05%	105.84%	189.26%	86.07%	105.57%	100.00%	-
DY	7.89	5.14	6.41	8.70	8.57	1.82	4.76	8.77%
YoY %	53.50%	-19.81%	-26.32%	1.52%	370.88%	-61.76%	-	-
Horiz. %	165.76%	107.98%	134.66%	182.77%	180.04%	38.24%	100.00%	-
P/NAPS	1.73	1.95	2.05	1.21	2.06	3.18	3.24	-9.92%
YoY %	-11.28%	-4.88%	69.42%	-41.26%	-35.22%	-1.85%	-	-
Horiz. %	53.40%	60.19%	63.27%	37.35%	63.58%	98.15%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos