Highlights

[SCICOM] YoY Quarter Result on 2011-12-31 [#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 -     -8.00%    YoY -     0.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 41,989 38,508 33,520 32,306 37,815 29,570 36,965 2.15%
  YoY % 9.04% 14.88% 3.76% -14.57% 27.88% -20.01% -
  Horiz. % 113.59% 104.17% 90.68% 87.40% 102.30% 79.99% 100.00%
PBT 7,545 5,326 3,511 3,189 3,467 2,390 3,202 15.35%
  YoY % 41.66% 51.69% 10.10% -8.02% 45.06% -25.36% -
  Horiz. % 235.63% 166.33% 109.65% 99.59% 108.28% 74.64% 100.00%
Tax -14 5 -232 66 -242 -172 -367 -41.97%
  YoY % -380.00% 102.16% -451.52% 127.27% -40.70% 53.13% -
  Horiz. % 3.81% -1.36% 63.22% -17.98% 65.94% 46.87% 100.00%
NP 7,531 5,331 3,279 3,255 3,225 2,218 2,835 17.68%
  YoY % 41.27% 62.58% 0.74% 0.93% 45.40% -21.76% -
  Horiz. % 265.64% 188.04% 115.66% 114.81% 113.76% 78.24% 100.00%
NP to SH 7,693 5,465 3,324 3,256 3,225 2,218 2,835 18.09%
  YoY % 40.77% 64.41% 2.09% 0.96% 45.40% -21.76% -
  Horiz. % 271.36% 192.77% 117.25% 114.85% 113.76% 78.24% 100.00%
Tax Rate 0.19 % -0.09 % 6.61 % -2.07 % 6.98 % 7.20 % 11.46 % -49.49%
  YoY % 311.11% -101.36% 419.32% -129.66% -3.06% -37.17% -
  Horiz. % 1.66% -0.79% 57.68% -18.06% 60.91% 62.83% 100.00%
Total Cost 34,458 33,177 30,241 29,051 34,590 27,352 34,130 0.16%
  YoY % 3.86% 9.71% 4.10% -16.01% 26.46% -19.86% -
  Horiz. % 100.96% 97.21% 88.61% 85.12% 101.35% 80.14% 100.00%
Net Worth 74,645 74,052 65,166 62,159 56,215 50,169 50,341 6.78%
  YoY % 0.80% 13.64% 4.84% 10.57% 12.05% -0.34% -
  Horiz. % 148.28% 147.10% 129.45% 123.48% 111.67% 99.66% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 7,109 5,924 2,962 2,959 2,958 3,960 2,649 17.87%
  YoY % 20.00% 100.00% 0.07% 0.04% -25.30% 49.49% -
  Horiz. % 268.31% 223.59% 111.80% 111.72% 111.67% 149.49% 100.00%
Div Payout % 92.41 % 108.40 % 89.11 % 90.91 % 91.74 % 178.57 % 93.46 % -0.19%
  YoY % -14.75% 21.65% -1.98% -0.90% -48.63% 91.07% -
  Horiz. % 98.88% 115.99% 95.35% 97.27% 98.16% 191.07% 100.00%
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%
  YoY % 0.80% 13.64% 4.84% 10.57% 12.05% -0.34% -
  Horiz. % 148.28% 147.10% 129.45% 123.48% 111.67% 99.66% 100.00%
NOSH 355,454 296,211 296,211 295,999 295,871 264,047 264,953 5.02%
  YoY % 20.00% 0.00% 0.07% 0.04% 12.05% -0.34% -
  Horiz. % 134.16% 111.80% 111.80% 111.72% 111.67% 99.66% 100.00%
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 17.94 % 13.84 % 9.78 % 10.08 % 8.53 % 7.50 % 7.67 % 15.21%
  YoY % 29.62% 41.51% -2.98% 18.17% 13.73% -2.22% -
  Horiz. % 233.90% 180.44% 127.51% 131.42% 111.21% 97.78% 100.00%
ROE 10.31 % 7.38 % 5.10 % 5.24 % 5.74 % 4.42 % 5.63 % 10.60%
  YoY % 39.70% 44.71% -2.67% -8.71% 29.86% -21.49% -
  Horiz. % 183.13% 131.08% 90.59% 93.07% 101.95% 78.51% 100.00%
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 11.81 13.00 11.32 10.91 12.78 11.20 13.95 -2.74%
  YoY % -9.15% 14.84% 3.76% -14.63% 14.11% -19.71% -
  Horiz. % 84.66% 93.19% 81.15% 78.21% 91.61% 80.29% 100.00%
EPS 2.16 1.85 1.12 1.10 1.09 0.84 1.07 12.41%
  YoY % 16.76% 65.18% 1.82% 0.92% 29.76% -21.50% -
  Horiz. % 201.87% 172.90% 104.67% 102.80% 101.87% 78.50% 100.00%
DPS 2.00 2.00 1.00 1.00 1.00 1.50 1.00 12.24%
  YoY % 0.00% 100.00% 0.00% 0.00% -33.33% 50.00% -
  Horiz. % 200.00% 200.00% 100.00% 100.00% 100.00% 150.00% 100.00%
NAPS 0.2100 0.2500 0.2200 0.2100 0.1900 0.1900 0.1900 1.68%
  YoY % -16.00% 13.64% 4.76% 10.53% 0.00% 0.00% -
  Horiz. % 110.53% 131.58% 115.79% 110.53% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 11.81 10.83 9.43 9.09 10.64 8.32 10.40 2.14%
  YoY % 9.05% 14.85% 3.74% -14.57% 27.88% -20.00% -
  Horiz. % 113.56% 104.13% 90.67% 87.40% 102.31% 80.00% 100.00%
EPS 2.16 1.54 0.94 0.92 0.91 0.62 0.80 17.99%
  YoY % 40.26% 63.83% 2.17% 1.10% 46.77% -22.50% -
  Horiz. % 270.00% 192.50% 117.50% 115.00% 113.75% 77.50% 100.00%
DPS 2.00 1.67 0.83 0.83 0.83 1.11 0.75 17.75%
  YoY % 19.76% 101.20% 0.00% 0.00% -25.23% 48.00% -
  Horiz. % 266.67% 222.67% 110.67% 110.67% 110.67% 148.00% 100.00%
NAPS 0.2100 0.2083 0.1833 0.1749 0.1582 0.1411 0.1416 6.79%
  YoY % 0.82% 13.64% 4.80% 10.56% 12.12% -0.35% -
  Horiz. % 148.31% 147.10% 129.45% 123.52% 111.72% 99.65% 100.00%
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 1.5200 0.7100 0.4000 0.4000 0.4200 0.4100 0.3300 -
P/RPS 12.87 5.46 3.53 3.66 3.29 3.66 2.37 32.56%
  YoY % 135.71% 54.67% -3.55% 11.25% -10.11% 54.43% -
  Horiz. % 543.04% 230.38% 148.95% 154.43% 138.82% 154.43% 100.00%
P/EPS 70.23 38.48 35.65 36.36 38.53 48.81 30.84 14.69%
  YoY % 82.51% 7.94% -1.95% -5.63% -21.06% 58.27% -
  Horiz. % 227.72% 124.77% 115.60% 117.90% 124.94% 158.27% 100.00%
EY 1.42 2.60 2.81 2.75 2.60 2.05 3.24 -12.84%
  YoY % -45.38% -7.47% 2.18% 5.77% 26.83% -36.73% -
  Horiz. % 43.83% 80.25% 86.73% 84.88% 80.25% 63.27% 100.00%
DY 1.32 2.82 2.50 2.50 2.38 3.66 3.03 -12.93%
  YoY % -53.19% 12.80% 0.00% 5.04% -34.97% 20.79% -
  Horiz. % 43.56% 93.07% 82.51% 82.51% 78.55% 120.79% 100.00%
P/NAPS 7.24 2.84 1.82 1.90 2.21 2.16 1.74 26.81%
  YoY % 154.93% 56.04% -4.21% -14.03% 2.31% 24.14% -
  Horiz. % 416.09% 163.22% 104.60% 109.20% 127.01% 124.14% 100.00%
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 1.8700 0.7750 0.4000 0.3900 0.3900 0.4000 0.2600 -
P/RPS 15.83 5.96 3.53 3.57 3.05 3.57 1.86 42.86%
  YoY % 165.60% 68.84% -1.12% 17.05% -14.57% 91.94% -
  Horiz. % 851.08% 320.43% 189.78% 191.94% 163.98% 191.94% 100.00%
P/EPS 86.40 42.01 35.65 35.45 35.78 47.62 24.30 23.53%
  YoY % 105.67% 17.84% 0.56% -0.92% -24.86% 95.97% -
  Horiz. % 355.56% 172.88% 146.71% 145.88% 147.24% 195.97% 100.00%
EY 1.16 2.38 2.81 2.82 2.79 2.10 4.12 -19.03%
  YoY % -51.26% -15.30% -0.35% 1.08% 32.86% -49.03% -
  Horiz. % 28.16% 57.77% 68.20% 68.45% 67.72% 50.97% 100.00%
DY 1.07 2.58 2.50 2.56 2.56 3.75 3.85 -19.21%
  YoY % -58.53% 3.20% -2.34% 0.00% -31.73% -2.60% -
  Horiz. % 27.79% 67.01% 64.94% 66.49% 66.49% 97.40% 100.00%
P/NAPS 8.90 3.10 1.82 1.86 2.05 2.11 1.37 36.58%
  YoY % 187.10% 70.33% -2.15% -9.27% -2.84% 54.01% -
  Horiz. % 649.64% 226.28% 132.85% 135.77% 149.64% 154.01% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

167  176  479  1387 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.04+0.075 
 NOVAMSC 0.145+0.01 
 HSI-H4B 0.35+0.065 
 HSI-H4A 0.20+0.07 
 SAPNRG 0.625-0.005 
 KRETAM 0.47+0.01 
 HSI-C3E 0.255-0.05 
 PWORTH 0.245+0.005 
 HSI-C3K 0.37-0.07 
 HSI-C3H 0.455-0.165 

TOP ARTICLES

1. 1Q18 Results Wrap - Latest Stock Picks! KL Trader Investment Research Articles
2. StockAlliance - OCNCASH the undershine OCEAN StockAlliance Smells Of Money
3. RHB Top 20 Small Cap Jewel for MY, SG and HK TRV Stock News & Articles
4. PublicInvest Research Headlines - 18 Jun 2018 PublicInvest Research
5. TCapital Group - HUAAN TCapital Group Stock Sharing Knowledge
Partners & Brokers