[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
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 131,226 140,975 122,668 144,672 121,470 108,513 77,905 9.07%
PBT 13,487 12,599 7,624 9,529 6,884 11,455 10,760 3.83%
Tax 125 678 713 -828 -444 -185 -1,669 -
NP 13,612 13,277 8,337 8,701 6,440 11,270 9,091 6.95%
-
NP to SH 13,736 13,282 8,337 8,701 6,056 11,274 9,091 7.11%
-
Tax Rate -0.93% -5.38% -9.35% 8.69% 6.45% 1.62% 15.51% -
Total Cost 117,614 127,698 114,331 135,971 115,030 97,243 68,814 9.33%
-
Net Worth 65,166 59,007 50,925 50,362 45,320 44,590 37,214 9.77%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 8,896 5,909 6,624 5,307 7,954 2,579 5,747 7.54%
Div Payout % 64.76% 44.49% 79.46% 60.99% 131.35% 22.88% 63.22% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 65,166 59,007 50,925 50,362 45,320 44,590 37,214 9.77%
NOSH 296,211 295,038 268,028 265,067 266,593 262,298 128,326 14.94%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.37% 9.42% 6.80% 6.01% 5.30% 10.39% 11.67% -
ROE 21.08% 22.51% 16.37% 17.28% 13.36% 25.28% 24.43% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 44.30 47.78 45.77 54.58 45.56 41.37 60.71 -5.11%
EPS 4.64 4.50 3.11 3.28 2.27 4.30 7.08 -6.79%
DPS 3.00 2.00 2.50 2.00 3.00 0.98 4.48 -6.45%
NAPS 0.22 0.20 0.19 0.19 0.17 0.17 0.29 -4.49%
Adjusted Per Share Value based on latest NOSH - 265,067
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 36.88 39.61 34.47 40.65 34.13 30.49 21.89 9.07%
EPS 3.86 3.73 2.34 2.45 1.70 3.17 2.55 7.14%
DPS 2.50 1.66 1.86 1.49 2.24 0.72 1.61 7.60%
NAPS 0.1831 0.1658 0.1431 0.1415 0.1274 0.1253 0.1046 9.77%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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%
P/EPS 7.76 8.66 15.75 6.70 16.73 13.96 11.15 -5.85%
EY 12.88 11.54 6.35 14.92 5.98 7.16 8.97 6.20%
DY 8.33 5.14 5.10 9.09 7.89 1.64 5.67 6.61%
P/NAPS 1.64 1.95 2.58 1.16 2.24 3.53 2.72 -8.07%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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%
P/EPS 8.19 8.66 12.54 7.01 15.41 12.56 13.27 -7.72%
EY 12.20 11.54 7.98 14.27 6.49 7.96 7.54 8.34%
DY 7.89 5.14 6.41 8.70 8.57 1.82 4.76 8.77%
P/NAPS 1.73 1.95 2.05 1.21 2.06 3.18 3.24 -9.92%

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