[SCICOM] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
03-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -7.82%
YoY- -20.9%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 132,574 135,850 133,747 134,857 131,570 113,956 103,114 4.27%
PBT 13,089 13,289 9,585 7,636 10,052 6,932 14,927 -2.16%
Tax 92 519 792 -367 -862 735 -2,736 -
NP 13,181 13,808 10,377 7,269 9,190 7,667 12,191 1.30%
-
NP to SH 13,370 13,814 10,377 7,269 9,190 7,283 12,195 1.54%
-
Tax Rate -0.70% -3.91% -8.26% 4.81% 8.58% -10.60% 18.33% -
Total Cost 119,393 122,042 123,370 127,588 122,380 106,289 90,923 4.64%
-
Net Worth 65,166 62,159 56,215 50,169 50,341 44,818 41,587 7.76%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 5,924 8,884 5,622 6,618 5,290 5,313 8,919 -6.58%
Div Payout % 44.31% 64.31% 54.18% 91.05% 57.56% 72.96% 73.14% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 65,166 62,159 56,215 50,169 50,341 44,818 41,587 7.76%
NOSH 296,211 295,999 295,871 264,047 264,953 263,636 259,920 2.20%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.94% 10.16% 7.76% 5.39% 6.98% 6.73% 11.82% -
ROE 20.52% 22.22% 18.46% 14.49% 18.26% 16.25% 29.32% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 44.76 45.90 45.20 51.07 49.66 43.22 39.67 2.03%
EPS 4.51 4.67 3.51 2.75 3.47 2.76 4.69 -0.64%
DPS 2.00 3.00 1.90 2.50 2.00 2.00 3.43 -8.59%
NAPS 0.22 0.21 0.19 0.19 0.19 0.17 0.16 5.44%
Adjusted Per Share Value based on latest NOSH - 264,047
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 37.30 38.22 37.63 37.94 37.01 32.06 29.01 4.27%
EPS 3.76 3.89 2.92 2.04 2.59 2.05 3.43 1.54%
DPS 1.67 2.50 1.58 1.86 1.49 1.49 2.51 -6.55%
NAPS 0.1833 0.1749 0.1582 0.1411 0.1416 0.1261 0.117 7.76%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.40 0.40 0.42 0.41 0.33 0.37 0.61 -
P/RPS 0.89 0.87 0.93 0.80 0.66 0.86 1.54 -8.72%
P/EPS 8.86 8.57 11.98 14.89 9.51 13.39 13.00 -6.18%
EY 11.28 11.67 8.35 6.71 10.51 7.47 7.69 6.58%
DY 5.00 7.50 4.52 6.10 6.06 5.41 5.63 -1.95%
P/NAPS 1.82 1.90 2.21 2.16 1.74 2.18 3.81 -11.57%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 17/02/12 28/02/11 03/02/10 04/02/09 28/01/08 08/02/07 -
Price 0.40 0.39 0.39 0.40 0.26 0.40 0.63 -
P/RPS 0.89 0.85 0.86 0.78 0.52 0.93 1.59 -9.21%
P/EPS 8.86 8.36 11.12 14.53 7.50 14.48 13.43 -6.69%
EY 11.28 11.97 8.99 6.88 13.34 6.91 7.45 7.15%
DY 5.00 7.69 4.87 6.25 7.69 5.00 5.45 -1.42%
P/NAPS 1.82 1.86 2.05 2.11 1.37 2.35 3.94 -12.06%

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