Highlights

[SCICOM] QoQ Quarter Result on 2013-03-31 [#3]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 23-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     -5.51%    YoY -     3.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 38,508 37,025 33,120 32,845 33,520 34,359 34,507 7.57%
  QoQ % 4.01% 11.79% 0.84% -2.01% -2.44% -0.43% -
  Horiz. % 111.59% 107.30% 95.98% 95.18% 97.14% 99.57% 100.00%
PBT 5,326 5,066 5,059 3,010 3,511 3,072 3,586 30.08%
  QoQ % 5.13% 0.14% 68.07% -14.27% 14.29% -14.33% -
  Horiz. % 148.52% 141.27% 141.08% 83.94% 97.91% 85.67% 100.00%
Tax 5 135 102 22 -232 12 206 -91.56%
  QoQ % -96.30% 32.35% 363.64% 109.48% -2,033.33% -94.17% -
  Horiz. % 2.43% 65.53% 49.51% 10.68% -112.62% 5.83% 100.00%
NP 5,331 5,201 5,161 3,032 3,279 3,084 3,792 25.42%
  QoQ % 2.50% 0.78% 70.22% -7.53% 6.32% -18.67% -
  Horiz. % 140.59% 137.16% 136.10% 79.96% 86.47% 81.33% 100.00%
NP to SH 5,465 5,228 5,282 3,141 3,324 3,105 3,914 24.85%
  QoQ % 4.53% -1.02% 68.16% -5.51% 7.05% -20.67% -
  Horiz. % 139.63% 133.57% 134.95% 80.25% 84.93% 79.33% 100.00%
Tax Rate -0.09 % -2.66 % -2.02 % -0.73 % 6.61 % -0.39 % -5.74 % -93.69%
  QoQ % 96.62% -31.68% -176.71% -111.04% 1,794.87% 93.21% -
  Horiz. % 1.57% 46.34% 35.19% 12.72% -115.16% 6.79% 100.00%
Total Cost 33,177 31,824 27,959 29,813 30,241 31,275 30,715 5.26%
  QoQ % 4.25% 13.82% -6.22% -1.42% -3.31% 1.82% -
  Horiz. % 108.02% 103.61% 91.03% 97.06% 98.46% 101.82% 100.00%
Net Worth 74,052 71,090 71,090 65,166 65,166 65,166 65,166 8.87%
  QoQ % 4.17% 0.00% 9.09% 0.00% 0.00% 0.00% -
  Horiz. % 113.64% 109.09% 109.09% 100.00% 100.00% 100.00% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,924 2,962 5,924 - 2,962 - 2,962 58.54%
  QoQ % 100.00% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 200.00% 0.00% 100.00% 0.00% 100.00%
Div Payout % 108.40 % 56.66 % 112.16 % - % 89.11 % - % 75.68 % 26.98%
  QoQ % 91.32% -49.48% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 143.23% 74.87% 148.20% 0.00% 117.75% 0.00% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 74,052 71,090 71,090 65,166 65,166 65,166 65,166 8.87%
  QoQ % 4.17% 0.00% 9.09% 0.00% 0.00% 0.00% -
  Horiz. % 113.64% 109.09% 109.09% 100.00% 100.00% 100.00% 100.00%
NOSH 296,211 296,211 296,211 296,211 296,211 296,211 296,211 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.84 % 14.05 % 15.58 % 9.23 % 9.78 % 8.98 % 10.99 % 16.57%
  QoQ % -1.49% -9.82% 68.80% -5.62% 8.91% -18.29% -
  Horiz. % 125.93% 127.84% 141.77% 83.99% 88.99% 81.71% 100.00%
ROE 7.38 % 7.35 % 7.43 % 4.82 % 5.10 % 4.76 % 6.01 % 14.63%
  QoQ % 0.41% -1.08% 54.15% -5.49% 7.14% -20.80% -
  Horiz. % 122.80% 122.30% 123.63% 80.20% 84.86% 79.20% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.00 12.50 11.18 11.09 11.32 11.60 11.65 7.56%
  QoQ % 4.00% 11.81% 0.81% -2.03% -2.41% -0.43% -
  Horiz. % 111.59% 107.30% 95.97% 95.19% 97.17% 99.57% 100.00%
EPS 1.85 1.76 1.78 1.06 1.12 1.05 1.32 25.16%
  QoQ % 5.11% -1.12% 67.92% -5.36% 6.67% -20.45% -
  Horiz. % 140.15% 133.33% 134.85% 80.30% 84.85% 79.55% 100.00%
DPS 2.00 1.00 2.00 0.00 1.00 0.00 1.00 58.54%
  QoQ % 100.00% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 200.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.2500 0.2400 0.2400 0.2200 0.2200 0.2200 0.2200 8.87%
  QoQ % 4.17% 0.00% 9.09% 0.00% 0.00% 0.00% -
  Horiz. % 113.64% 109.09% 109.09% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.83 10.42 9.32 9.24 9.43 9.67 9.71 7.53%
  QoQ % 3.93% 11.80% 0.87% -2.01% -2.48% -0.41% -
  Horiz. % 111.53% 107.31% 95.98% 95.16% 97.12% 99.59% 100.00%
EPS 1.54 1.47 1.49 0.88 0.94 0.87 1.10 25.07%
  QoQ % 4.76% -1.34% 69.32% -6.38% 8.05% -20.91% -
  Horiz. % 140.00% 133.64% 135.45% 80.00% 85.45% 79.09% 100.00%
DPS 1.67 0.83 1.67 0.00 0.83 0.00 0.83 59.17%
  QoQ % 101.20% -50.30% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 201.20% 100.00% 201.20% 0.00% 100.00% 0.00% 100.00%
NAPS 0.2083 0.2000 0.2000 0.1833 0.1833 0.1833 0.1833 8.87%
  QoQ % 4.15% 0.00% 9.11% 0.00% 0.00% 0.00% -
  Horiz. % 113.64% 109.11% 109.11% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.7100 0.5100 0.4800 0.4500 0.4000 0.4000 0.3600 -
P/RPS 5.46 4.08 4.29 4.06 3.53 3.45 3.09 46.01%
  QoQ % 33.82% -4.90% 5.67% 15.01% 2.32% 11.65% -
  Horiz. % 176.70% 132.04% 138.83% 131.39% 114.24% 111.65% 100.00%
P/EPS 38.48 28.90 26.92 42.44 35.65 38.16 27.24 25.82%
  QoQ % 33.15% 7.36% -36.57% 19.05% -6.58% 40.09% -
  Horiz. % 141.26% 106.09% 98.83% 155.80% 130.87% 140.09% 100.00%
EY 2.60 3.46 3.71 2.36 2.81 2.62 3.67 -20.48%
  QoQ % -24.86% -6.74% 57.20% -16.01% 7.25% -28.61% -
  Horiz. % 70.84% 94.28% 101.09% 64.31% 76.57% 71.39% 100.00%
DY 2.82 1.96 4.17 0.00 2.50 0.00 2.78 0.95%
  QoQ % 43.88% -53.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.44% 70.50% 150.00% 0.00% 89.93% 0.00% 100.00%
P/NAPS 2.84 2.13 2.00 2.05 1.82 1.82 1.64 44.06%
  QoQ % 33.33% 6.50% -2.44% 12.64% 0.00% 10.98% -
  Horiz. % 173.17% 129.88% 121.95% 125.00% 110.98% 110.98% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 18/11/13 29/08/13 23/05/13 22/02/13 05/11/12 27/08/12 -
Price 0.7750 0.7150 0.4450 0.4400 0.4000 0.4000 0.3800 -
P/RPS 5.96 5.72 3.98 3.97 3.53 3.45 3.26 49.35%
  QoQ % 4.20% 43.72% 0.25% 12.46% 2.32% 5.83% -
  Horiz. % 182.82% 175.46% 122.09% 121.78% 108.28% 105.83% 100.00%
P/EPS 42.01 40.51 24.96 41.49 35.65 38.16 28.76 28.65%
  QoQ % 3.70% 62.30% -39.84% 16.38% -6.58% 32.68% -
  Horiz. % 146.07% 140.86% 86.79% 144.26% 123.96% 132.68% 100.00%
EY 2.38 2.47 4.01 2.41 2.81 2.62 3.48 -22.32%
  QoQ % -3.64% -38.40% 66.39% -14.23% 7.25% -24.71% -
  Horiz. % 68.39% 70.98% 115.23% 69.25% 80.75% 75.29% 100.00%
DY 2.58 1.40 4.49 0.00 2.50 0.00 2.63 -1.27%
  QoQ % 84.29% -68.82% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.10% 53.23% 170.72% 0.00% 95.06% 0.00% 100.00%
P/NAPS 3.10 2.98 1.85 2.00 1.82 1.82 1.73 47.37%
  QoQ % 4.03% 61.08% -7.50% 9.89% 0.00% 5.20% -
  Horiz. % 179.19% 172.25% 106.94% 115.61% 105.20% 105.20% 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.
 


 

419  313  498  663 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.435-0.005 
 DIALOG 3.56+0.01 
 MAYBANK 9.790.00 
 MYEG 1.79+0.03 
 HSI-H4O 0.405-0.06 
 LIONIND 1.02+0.10 
 VELESTO 0.28+0.01 
 LAYHONG-WA 0.255+0.005 
 HSI-C3P 0.41+0.07 
 CIMB 6.20+0.06 
Partners & Brokers