[SCICOM] YoY TTM 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- 0.79%
YoY- 3.42%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 176,834 160,143 133,844 131,226 140,975 122,668 144,672 3.40%
PBT 34,043 22,313 14,652 13,487 12,599 7,624 9,529 23.62%
Tax 123 90 -96 125 678 713 -828 -
NP 34,166 22,403 14,556 13,612 13,277 8,337 8,701 25.59%
-
NP to SH 34,694 23,201 14,852 13,736 13,282 8,337 8,701 25.91%
-
Tax Rate -0.36% -0.40% 0.66% -0.93% -5.38% -9.35% 8.69% -
Total Cost 142,668 137,740 119,288 117,614 127,698 114,331 135,971 0.80%
-
Net Worth 81,754 70,966 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 25,770 20,699 8,886 8,896 5,909 6,624 5,307 30.11%
Div Payout % 74.28% 89.22% 59.83% 64.76% 44.49% 79.46% 60.99% -
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 70,966 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 19.32% 13.99% 10.88% 10.37% 9.42% 6.80% 6.01% -
ROE 42.44% 32.69% 20.89% 21.08% 22.51% 16.37% 17.28% -
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 49.75 54.16 45.19 44.30 47.78 45.77 54.58 -1.53%
EPS 9.76 7.85 5.01 4.64 4.50 3.11 3.28 19.92%
DPS 7.25 7.00 3.00 3.00 2.00 2.50 2.00 23.92%
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 49.75 45.05 37.65 36.92 39.66 34.51 40.70 3.40%
EPS 9.76 6.53 4.18 3.86 3.74 2.35 2.45 25.89%
DPS 7.25 5.82 2.50 2.50 1.66 1.86 1.49 30.15%
NAPS 0.23 0.1997 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 4.10 1.99 1.06 0.81 0.82 1.07 0.40 47.35%
P/EPS 20.90 13.76 9.57 7.76 8.66 15.75 6.70 20.86%
EY 4.78 7.27 10.45 12.88 11.54 6.35 14.92 -17.27%
DY 3.55 6.48 6.25 8.33 5.14 5.10 9.09 -14.49%
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 3.52 2.49 0.98 0.86 0.82 0.85 0.42 42.49%
P/EPS 17.93 17.21 8.88 8.19 8.66 12.54 7.01 16.93%
EY 5.58 5.81 11.27 12.20 11.54 7.98 14.27 -14.48%
DY 4.14 5.19 6.74 7.89 5.14 6.41 8.70 -11.63%
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