Highlights

[SCICOM] YoY Quarter Result on 2012-03-31 [#3]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 18-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     -7.03%    YoY -     -5.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 43,233 39,900 32,845 30,188 34,837 29,970 36,804 2.72%
  YoY % 8.35% 21.48% 8.80% -13.35% 16.24% -18.57% -
  Horiz. % 117.47% 108.41% 89.24% 82.02% 94.66% 81.43% 100.00%
PBT 8,916 5,825 3,010 2,920 3,196 1,947 -559 -
  YoY % 53.06% 93.52% 3.08% -8.64% 64.15% 448.30% -
  Horiz. % -1,594.99% -1,042.04% -538.46% -522.36% -571.74% -348.30% 100.00%
Tax 135 -16 22 106 17 264 -318 -
  YoY % 943.75% -172.73% -79.25% 523.53% -93.56% 183.02% -
  Horiz. % -42.45% 5.03% -6.92% -33.33% -5.35% -83.02% 100.00%
NP 9,051 5,809 3,032 3,026 3,213 2,211 -877 -
  YoY % 55.81% 91.59% 0.20% -5.82% 45.32% 352.11% -
  Horiz. % -1,032.04% -662.37% -345.72% -345.04% -366.36% -252.11% 100.00%
NP to SH 9,156 5,915 3,141 3,027 3,213 2,211 -877 -
  YoY % 54.79% 88.32% 3.77% -5.79% 45.32% 352.11% -
  Horiz. % -1,044.01% -674.46% -358.15% -345.15% -366.36% -252.11% 100.00%
Tax Rate -1.51 % 0.27 % -0.73 % -3.63 % -0.53 % -13.56 % - % -
  YoY % -659.26% 136.99% 79.89% -584.91% 96.09% 0.00% -
  Horiz. % 11.14% -1.99% 5.38% 26.77% 3.91% 100.00% -
Total Cost 34,182 34,091 29,813 27,162 31,624 27,759 37,681 -1.61%
  YoY % 0.27% 14.35% 9.76% -14.11% 13.92% -26.33% -
  Horiz. % 90.71% 90.47% 79.12% 72.08% 83.93% 73.67% 100.00%
Net Worth 78,199 71,090 65,166 59,352 56,524 50,613 45,178 9.57%
  YoY % 10.00% 9.09% 9.79% 5.00% 11.68% 12.03% -
  Horiz. % 173.09% 157.35% 144.24% 131.37% 125.11% 112.03% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 7,109 5,924 - - - 2,663 2,657 17.81%
  YoY % 20.00% 0.00% 0.00% 0.00% 0.00% 0.24% -
  Horiz. % 267.50% 222.92% 0.00% 0.00% 0.00% 100.24% 100.00%
Div Payout % 77.64 % 100.16 % - % - % - % 120.48 % - % -
  YoY % -22.48% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.44% 83.13% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 78,199 71,090 65,166 59,352 56,524 50,613 45,178 9.57%
  YoY % 10.00% 9.09% 9.79% 5.00% 11.68% 12.03% -
  Horiz. % 173.09% 157.35% 144.24% 131.37% 125.11% 112.03% 100.00%
NOSH 355,454 296,211 296,211 296,764 297,499 266,385 265,757 4.96%
  YoY % 20.00% 0.00% -0.19% -0.25% 11.68% 0.24% -
  Horiz. % 133.75% 111.46% 111.46% 111.67% 111.94% 100.24% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 20.94 % 14.56 % 9.23 % 10.02 % 9.22 % 7.38 % -2.38 % -
  YoY % 43.82% 57.75% -7.88% 8.68% 24.93% 410.08% -
  Horiz. % -879.83% -611.76% -387.82% -421.01% -387.39% -310.08% 100.00%
ROE 11.71 % 8.32 % 4.82 % 5.10 % 5.68 % 4.37 % -1.94 % -
  YoY % 40.75% 72.61% -5.49% -10.21% 29.98% 325.26% -
  Horiz. % -603.61% -428.87% -248.45% -262.89% -292.78% -225.26% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 12.16 13.47 11.09 10.17 11.71 11.25 13.85 -2.14%
  YoY % -9.73% 21.46% 9.05% -13.15% 4.09% -18.77% -
  Horiz. % 87.80% 97.26% 80.07% 73.43% 84.55% 81.23% 100.00%
EPS 2.58 2.00 1.06 1.02 1.08 0.83 -0.33 -
  YoY % 29.00% 88.68% 3.92% -5.56% 30.12% 351.52% -
  Horiz. % -781.82% -606.06% -321.21% -309.09% -327.27% -251.52% 100.00%
DPS 2.00 2.00 0.00 0.00 0.00 1.00 1.00 12.24%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.2200 0.2400 0.2200 0.2000 0.1900 0.1900 0.1700 4.39%
  YoY % -8.33% 9.09% 10.00% 5.26% 0.00% 11.76% -
  Horiz. % 129.41% 141.18% 129.41% 117.65% 111.76% 111.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 12.16 11.23 9.24 8.49 9.80 8.43 10.35 2.72%
  YoY % 8.28% 21.54% 8.83% -13.37% 16.25% -18.55% -
  Horiz. % 117.49% 108.50% 89.28% 82.03% 94.69% 81.45% 100.00%
EPS 2.58 1.66 0.88 0.85 0.90 0.62 -0.25 -
  YoY % 55.42% 88.64% 3.53% -5.56% 45.16% 348.00% -
  Horiz. % -1,032.00% -664.00% -352.00% -340.00% -360.00% -248.00% 100.00%
DPS 2.00 1.67 0.00 0.00 0.00 0.75 0.75 17.75%
  YoY % 19.76% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 266.67% 222.67% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.2200 0.2000 0.1833 0.1670 0.1590 0.1424 0.1271 9.57%
  YoY % 10.00% 9.11% 9.76% 5.03% 11.66% 12.04% -
  Horiz. % 173.09% 157.36% 144.22% 131.39% 125.10% 112.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.9900 0.9300 0.4500 0.4000 0.4000 0.3900 0.2600 -
P/RPS 16.36 6.90 4.06 3.93 3.42 3.47 1.88 43.39%
  YoY % 137.10% 69.95% 3.31% 14.91% -1.44% 84.57% -
  Horiz. % 870.21% 367.02% 215.96% 209.04% 181.91% 184.57% 100.00%
P/EPS 77.26 46.57 42.44 39.22 37.04 46.99 -78.79 -
  YoY % 65.90% 9.73% 8.21% 5.89% -21.17% 159.64% -
  Horiz. % -98.06% -59.11% -53.86% -49.78% -47.01% -59.64% 100.00%
EY 1.29 2.15 2.36 2.55 2.70 2.13 -1.27 -
  YoY % -40.00% -8.90% -7.45% -5.56% 26.76% 267.72% -
  Horiz. % -101.57% -169.29% -185.83% -200.79% -212.60% -167.72% 100.00%
DY 1.01 2.15 0.00 0.00 0.00 2.56 3.85 -19.98%
  YoY % -53.02% 0.00% 0.00% 0.00% 0.00% -33.51% -
  Horiz. % 26.23% 55.84% 0.00% 0.00% 0.00% 66.49% 100.00%
P/NAPS 9.05 3.88 2.05 2.00 2.11 2.05 1.53 34.46%
  YoY % 133.25% 89.27% 2.50% -5.21% 2.93% 33.99% -
  Horiz. % 591.50% 253.59% 133.99% 130.72% 137.91% 133.99% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 26/05/14 23/05/13 18/05/12 04/05/11 12/05/10 06/05/09 -
Price 2.1000 1.0600 0.4400 0.3700 0.4500 0.4300 0.2500 -
P/RPS 17.27 7.87 3.97 3.64 3.84 3.82 1.81 45.61%
  YoY % 119.44% 98.24% 9.07% -5.21% 0.52% 111.05% -
  Horiz. % 954.14% 434.81% 219.34% 201.10% 212.15% 211.05% 100.00%
P/EPS 81.53 53.08 41.49 36.27 41.67 51.81 -75.76 -
  YoY % 53.60% 27.93% 14.39% -12.96% -19.57% 168.39% -
  Horiz. % -107.62% -70.06% -54.77% -47.87% -55.00% -68.39% 100.00%
EY 1.23 1.88 2.41 2.76 2.40 1.93 -1.32 -
  YoY % -34.57% -21.99% -12.68% 15.00% 24.35% 246.21% -
  Horiz. % -93.18% -142.42% -182.58% -209.09% -181.82% -146.21% 100.00%
DY 0.95 1.89 0.00 0.00 0.00 2.33 4.00 -21.30%
  YoY % -49.74% 0.00% 0.00% 0.00% 0.00% -41.75% -
  Horiz. % 23.75% 47.25% 0.00% 0.00% 0.00% 58.25% 100.00%
P/NAPS 9.55 4.42 2.00 1.85 2.37 2.26 1.47 36.58%
  YoY % 116.06% 121.00% 8.11% -21.94% 4.87% 53.74% -
  Horiz. % 649.66% 300.68% 136.05% 125.85% 161.22% 153.74% 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.
 


 

178  192  506  1333 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.03+0.065 
 NOVAMSC 0.145+0.01 
 HSI-H4B 0.345+0.06 
 HSI-H4A 0.195+0.065 
 SAPNRG 0.630.00 
 KRETAM 0.475+0.015 
 HSI-C3H 0.46-0.16 
 HSI-C3K 0.37-0.07 
 HSI-C3E 0.26-0.045 
 PWORTH 0.25+0.01 

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