[SCICOM] YoY TTM Result on 31-Mar-2010 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 42.48%
YoY- 43.77%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 135,231 131,201 138,614 128,023 139,054 116,075 108,128 3.79%
PBT 13,179 13,013 10,834 10,142 8,292 5,653 14,425 -1.49%
Tax 8 608 545 215 -1,088 536 -2,109 -
NP 13,187 13,621 11,379 10,357 7,204 6,189 12,316 1.14%
-
NP to SH 13,484 13,628 11,379 10,357 7,204 5,871 12,254 1.60%
-
Tax Rate -0.06% -4.67% -5.03% -2.12% 13.12% -9.48% 14.62% -
Total Cost 122,044 117,580 127,235 117,666 131,850 109,886 95,812 4.11%
-
Net Worth 65,166 59,352 56,524 50,613 45,178 42,247 42,016 7.58%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 5,924 8,884 2,958 6,624 5,307 7,954 2,579 14.85%
Div Payout % 43.94% 65.19% 26.00% 63.96% 73.67% 135.49% 21.05% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 65,166 59,352 56,524 50,613 45,178 42,247 42,016 7.58%
NOSH 296,211 296,764 297,499 266,385 265,757 264,047 262,604 2.02%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.75% 10.38% 8.21% 8.09% 5.18% 5.33% 11.39% -
ROE 20.69% 22.96% 20.13% 20.46% 15.95% 13.90% 29.16% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 45.65 44.21 46.59 48.06 52.32 43.96 41.18 1.73%
EPS 4.55 4.59 3.82 3.89 2.71 2.22 4.67 -0.43%
DPS 2.00 3.00 0.99 2.50 2.00 3.00 0.98 12.61%
NAPS 0.22 0.20 0.19 0.19 0.17 0.16 0.16 5.44%
Adjusted Per Share Value based on latest NOSH - 266,385
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 38.04 36.91 39.00 36.02 39.12 32.66 30.42 3.79%
EPS 3.79 3.83 3.20 2.91 2.03 1.65 3.45 1.57%
DPS 1.67 2.50 0.83 1.86 1.49 2.24 0.73 14.77%
NAPS 0.1833 0.167 0.159 0.1424 0.1271 0.1189 0.1182 7.57%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.45 0.40 0.40 0.39 0.26 0.36 0.59 -
P/RPS 0.99 0.90 0.86 0.81 0.50 0.82 1.43 -5.93%
P/EPS 9.89 8.71 10.46 10.03 9.59 16.19 12.64 -4.00%
EY 10.12 11.48 9.56 9.97 10.43 6.18 7.91 4.18%
DY 4.44 7.50 2.49 6.41 7.69 8.33 1.66 17.80%
P/NAPS 2.05 2.00 2.11 2.05 1.53 2.25 3.69 -9.32%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 18/05/12 04/05/11 12/05/10 06/05/09 29/04/08 18/04/07 -
Price 0.44 0.37 0.45 0.43 0.25 0.39 0.56 -
P/RPS 0.96 0.84 0.97 0.89 0.48 0.89 1.36 -5.63%
P/EPS 9.67 8.06 11.77 11.06 9.22 17.54 12.00 -3.53%
EY 10.35 12.41 8.50 9.04 10.84 5.70 8.33 3.68%
DY 4.55 8.11 2.21 5.81 8.00 7.69 1.75 17.24%
P/NAPS 2.00 1.85 2.37 2.26 1.47 2.44 3.50 -8.89%

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