[SCICOM] YoY TTM Result on 30-Sep-2008 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
22-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 28.88%
YoY- -14.31%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 141,359 125,502 142,252 125,560 110,247 91,205 14,303 46.46%
PBT 13,567 8,508 8,448 8,840 8,732 13,068 1,480 44.64%
Tax 211 862 -562 -681 402 -2,242 22 45.73%
NP 13,778 9,370 7,886 8,159 9,134 10,826 1,502 44.65%
-
NP to SH 13,783 9,370 7,886 7,805 9,108 10,826 1,502 44.66%
-
Tax Rate -1.56% -10.13% 6.65% 7.70% -4.60% 17.16% -1.49% -
Total Cost 127,581 116,132 134,366 117,401 101,113 80,379 12,801 46.67%
-
Net Worth 59,478 56,458 50,124 47,886 42,839 38,689 23,917 16.38%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 8,883 6,624 5,307 5,276 2,677 8,919 1,492 34.60%
Div Payout % 64.45% 70.70% 67.30% 67.61% 29.40% 82.39% 99.36% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 59,478 56,458 50,124 47,886 42,839 38,689 23,917 16.38%
NOSH 297,394 268,849 263,815 266,037 267,749 128,964 95,668 20.79%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 9.75% 7.47% 5.54% 6.50% 8.29% 11.87% 10.50% -
ROE 23.17% 16.60% 15.73% 16.30% 21.26% 27.98% 6.28% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 47.53 46.68 53.92 47.20 41.18 70.72 14.95 21.25%
EPS 4.63 3.49 2.99 2.93 3.40 8.39 1.57 19.74%
DPS 3.00 2.50 2.00 2.00 1.00 6.94 1.56 11.50%
NAPS 0.20 0.21 0.19 0.18 0.16 0.30 0.25 -3.64%
Adjusted Per Share Value based on latest NOSH - 266,037
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 39.77 35.31 40.02 35.32 31.02 25.66 4.02 46.49%
EPS 3.88 2.64 2.22 2.20 2.56 3.05 0.42 44.82%
DPS 2.50 1.86 1.49 1.48 0.75 2.51 0.42 34.60%
NAPS 0.1673 0.1588 0.141 0.1347 0.1205 0.1088 0.0673 16.38%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.40 0.46 0.30 0.34 0.51 0.54 0.97 -
P/RPS 0.84 0.99 0.56 0.72 1.24 0.76 6.49 -28.86%
P/EPS 8.63 13.20 10.04 11.59 14.99 6.43 61.78 -27.95%
EY 11.59 7.58 9.96 8.63 6.67 15.55 1.62 38.79%
DY 7.50 5.43 6.67 5.88 1.96 12.85 1.61 29.21%
P/NAPS 2.00 2.19 1.58 1.89 3.19 1.80 3.88 -10.45%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 02/11/11 09/11/10 29/01/10 22/10/08 12/11/07 18/10/06 - -
Price 0.45 0.41 0.40 0.27 0.47 0.54 0.00 -
P/RPS 0.95 0.88 0.74 0.57 1.14 0.76 0.00 -
P/EPS 9.71 11.76 13.38 9.20 13.82 6.43 0.00 -
EY 10.30 8.50 7.47 10.87 7.24 15.55 0.00 -
DY 6.67 6.10 5.00 7.41 2.13 12.85 0.00 -
P/NAPS 2.25 1.95 2.11 1.50 2.94 1.80 0.00 -

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
Post a Comment