[SCICOM] YoY TTM Result on 31-Dec-2011 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
17-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 0.22%
YoY- 33.12%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 170,078 141,498 132,574 135,850 133,747 134,857 131,570 4.36%
PBT 26,632 18,461 13,089 13,289 9,585 7,636 10,052 17.62%
Tax -147 264 92 519 792 -367 -862 -25.52%
NP 26,485 18,725 13,181 13,808 10,377 7,269 9,190 19.28%
-
NP to SH 27,451 19,116 13,370 13,814 10,377 7,269 9,190 19.99%
-
Tax Rate 0.55% -1.43% -0.70% -3.91% -8.26% 4.81% 8.58% -
Total Cost 143,593 122,773 119,393 122,042 123,370 127,588 122,380 2.69%
-
Net Worth 74,645 74,052 65,166 62,159 56,215 50,169 50,341 6.78%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 23,376 14,810 5,924 8,884 5,622 6,618 5,290 28.08%
Div Payout % 85.16% 77.48% 44.31% 64.31% 54.18% 91.05% 57.56% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 74,645 74,052 65,166 62,159 56,215 50,169 50,341 6.78%
NOSH 355,454 296,211 296,211 295,999 295,871 264,047 264,953 5.01%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 15.57% 13.23% 9.94% 10.16% 7.76% 5.39% 6.98% -
ROE 36.78% 25.81% 20.52% 22.22% 18.46% 14.49% 18.26% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 47.85 47.77 44.76 45.90 45.20 51.07 49.66 -0.61%
EPS 7.72 6.45 4.51 4.67 3.51 2.75 3.47 14.24%
DPS 6.58 5.00 2.00 3.00 1.90 2.50 2.00 21.94%
NAPS 0.21 0.25 0.22 0.21 0.19 0.19 0.19 1.68%
Adjusted Per Share Value based on latest NOSH - 295,999
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 47.85 39.81 37.30 38.22 37.63 37.94 37.01 4.37%
EPS 7.72 5.38 3.76 3.89 2.92 2.04 2.59 19.95%
DPS 6.58 4.17 1.67 2.50 1.58 1.86 1.49 28.07%
NAPS 0.21 0.2083 0.1833 0.1749 0.1582 0.1411 0.1416 6.78%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.52 0.71 0.40 0.40 0.42 0.41 0.33 -
P/RPS 3.18 1.49 0.89 0.87 0.93 0.80 0.66 29.94%
P/EPS 19.68 11.00 8.86 8.57 11.98 14.89 9.51 12.87%
EY 5.08 9.09 11.28 11.67 8.35 6.71 10.51 -11.40%
DY 4.33 7.04 5.00 7.50 4.52 6.10 6.06 -5.44%
P/NAPS 7.24 2.84 1.82 1.90 2.21 2.16 1.74 26.80%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 09/02/15 21/02/14 22/02/13 17/02/12 28/02/11 03/02/10 04/02/09 -
Price 1.87 0.775 0.40 0.39 0.39 0.40 0.26 -
P/RPS 3.91 1.62 0.89 0.85 0.86 0.78 0.52 39.94%
P/EPS 24.21 12.01 8.86 8.36 11.12 14.53 7.50 21.55%
EY 4.13 8.33 11.28 11.97 8.99 6.88 13.34 -17.74%
DY 3.52 6.45 5.00 7.69 4.87 6.25 7.69 -12.20%
P/NAPS 8.90 3.10 1.82 1.86 2.05 2.11 1.37 36.57%

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