[SCICOM] YoY TTM Result on 31-Dec-2010 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 10.75%
YoY- 42.76%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 141,498 132,574 135,850 133,747 134,857 131,570 113,956 3.67%
PBT 18,461 13,089 13,289 9,585 7,636 10,052 6,932 17.71%
Tax 264 92 519 792 -367 -862 735 -15.67%
NP 18,725 13,181 13,808 10,377 7,269 9,190 7,667 16.03%
-
NP to SH 19,116 13,370 13,814 10,377 7,269 9,190 7,283 17.43%
-
Tax Rate -1.43% -0.70% -3.91% -8.26% 4.81% 8.58% -10.60% -
Total Cost 122,773 119,393 122,042 123,370 127,588 122,380 106,289 2.42%
-
Net Worth 74,052 65,166 62,159 56,215 50,169 50,341 44,818 8.72%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 14,810 5,924 8,884 5,622 6,618 5,290 5,313 18.61%
Div Payout % 77.48% 44.31% 64.31% 54.18% 91.05% 57.56% 72.96% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 74,052 65,166 62,159 56,215 50,169 50,341 44,818 8.72%
NOSH 296,211 296,211 295,999 295,871 264,047 264,953 263,636 1.95%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 13.23% 9.94% 10.16% 7.76% 5.39% 6.98% 6.73% -
ROE 25.81% 20.52% 22.22% 18.46% 14.49% 18.26% 16.25% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 47.77 44.76 45.90 45.20 51.07 49.66 43.22 1.68%
EPS 6.45 4.51 4.67 3.51 2.75 3.47 2.76 15.18%
DPS 5.00 2.00 3.00 1.90 2.50 2.00 2.00 16.48%
NAPS 0.25 0.22 0.21 0.19 0.19 0.19 0.17 6.63%
Adjusted Per Share Value based on latest NOSH - 295,871
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 39.81 37.30 38.22 37.63 37.94 37.01 32.06 3.67%
EPS 5.38 3.76 3.89 2.92 2.04 2.59 2.05 17.42%
DPS 4.17 1.67 2.50 1.58 1.86 1.49 1.49 18.69%
NAPS 0.2083 0.1833 0.1749 0.1582 0.1411 0.1416 0.1261 8.71%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.71 0.40 0.40 0.42 0.41 0.33 0.37 -
P/RPS 1.49 0.89 0.87 0.93 0.80 0.66 0.86 9.58%
P/EPS 11.00 8.86 8.57 11.98 14.89 9.51 13.39 -3.22%
EY 9.09 11.28 11.67 8.35 6.71 10.51 7.47 3.32%
DY 7.04 5.00 7.50 4.52 6.10 6.06 5.41 4.48%
P/NAPS 2.84 1.82 1.90 2.21 2.16 1.74 2.18 4.50%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 21/02/14 22/02/13 17/02/12 28/02/11 03/02/10 04/02/09 28/01/08 -
Price 0.775 0.40 0.39 0.39 0.40 0.26 0.40 -
P/RPS 1.62 0.89 0.85 0.86 0.78 0.52 0.93 9.68%
P/EPS 12.01 8.86 8.36 11.12 14.53 7.50 14.48 -3.06%
EY 8.33 11.28 11.97 8.99 6.88 13.34 6.91 3.16%
DY 6.45 5.00 7.69 4.87 6.25 7.69 5.00 4.33%
P/NAPS 3.10 1.82 1.86 2.05 2.11 1.37 2.35 4.72%

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