[SCICOM] YoY TTM Result on 30-Sep-2010 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
09-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 12.39%
YoY- 18.82%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 136,510 131,360 141,359 125,502 142,252 125,560 110,247 3.62%
PBT 16,646 12,767 13,567 8,508 8,448 8,840 8,732 11.34%
Tax 27 390 211 862 -562 -681 402 -36.21%
NP 16,673 13,157 13,778 9,370 7,886 8,159 9,134 10.53%
-
NP to SH 16,975 13,302 13,783 9,370 7,886 7,805 9,108 10.92%
-
Tax Rate -0.16% -3.05% -1.56% -10.13% 6.65% 7.70% -4.60% -
Total Cost 119,837 118,203 127,581 116,132 134,366 117,401 101,113 2.86%
-
Net Worth 71,090 65,166 59,478 56,458 50,124 47,886 42,839 8.79%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 11,848 5,922 8,883 6,624 5,307 5,276 2,677 28.10%
Div Payout % 69.80% 44.52% 64.45% 70.70% 67.30% 67.61% 29.40% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 71,090 65,166 59,478 56,458 50,124 47,886 42,839 8.79%
NOSH 296,211 296,211 297,394 268,849 263,815 266,037 267,749 1.69%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 12.21% 10.02% 9.75% 7.47% 5.54% 6.50% 8.29% -
ROE 23.88% 20.41% 23.17% 16.60% 15.73% 16.30% 21.26% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 46.09 44.35 47.53 46.68 53.92 47.20 41.18 1.89%
EPS 5.73 4.49 4.63 3.49 2.99 2.93 3.40 9.07%
DPS 4.00 2.00 3.00 2.50 2.00 2.00 1.00 25.96%
NAPS 0.24 0.22 0.20 0.21 0.19 0.18 0.16 6.98%
Adjusted Per Share Value based on latest NOSH - 268,849
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 38.40 36.96 39.77 35.31 40.02 35.32 31.02 3.61%
EPS 4.78 3.74 3.88 2.64 2.22 2.20 2.56 10.95%
DPS 3.33 1.67 2.50 1.86 1.49 1.48 0.75 28.17%
NAPS 0.20 0.1833 0.1673 0.1588 0.141 0.1347 0.1205 8.80%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.51 0.40 0.40 0.46 0.30 0.34 0.51 -
P/RPS 1.11 0.90 0.84 0.99 0.56 0.72 1.24 -1.82%
P/EPS 8.90 8.91 8.63 13.20 10.04 11.59 14.99 -8.31%
EY 11.24 11.23 11.59 7.58 9.96 8.63 6.67 9.07%
DY 7.84 5.00 7.50 5.43 6.67 5.88 1.96 25.96%
P/NAPS 2.13 1.82 2.00 2.19 1.58 1.89 3.19 -6.50%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 05/11/12 02/11/11 09/11/10 29/01/10 22/10/08 12/11/07 -
Price 0.715 0.40 0.45 0.41 0.40 0.27 0.47 -
P/RPS 1.55 0.90 0.95 0.88 0.74 0.57 1.14 5.24%
P/EPS 12.48 8.91 9.71 11.76 13.38 9.20 13.82 -1.68%
EY 8.01 11.23 10.30 8.50 7.47 10.87 7.24 1.69%
DY 5.59 5.00 6.67 6.10 5.00 7.41 2.13 17.42%
P/NAPS 2.98 1.82 2.25 1.95 2.11 1.50 2.94 0.22%

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