Highlights

[SCICOM] YoY Quarter Result on 2009-06-30 [#4]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     547.32%    YoY -     61.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 34,507 34,482 32,121 37,476 31,858 26,463 26,078 4.77%
  YoY % 0.07% 7.35% -14.29% 17.63% 20.39% 1.48% -
  Horiz. % 132.32% 132.23% 123.17% 143.71% 122.16% 101.48% 100.00%
PBT 3,586 3,112 1,347 3,865 2,628 1,438 4,367 -3.23%
  YoY % 15.23% 131.03% -65.15% 47.07% 82.75% -67.07% -
  Horiz. % 82.12% 71.26% 30.84% 88.50% 60.18% 32.93% 100.00%
Tax 206 689 556 58 -202 778 -1,146 -
  YoY % -70.10% 23.92% 858.62% 128.71% -125.96% 167.89% -
  Horiz. % -17.98% -60.12% -48.52% -5.06% 17.63% -67.89% 100.00%
NP 3,792 3,801 1,903 3,923 2,426 2,216 3,221 2.75%
  YoY % -0.24% 99.74% -51.49% 61.71% 9.48% -31.20% -
  Horiz. % 117.73% 118.01% 59.08% 121.79% 75.32% 68.80% 100.00%
NP to SH 3,914 3,806 1,903 3,923 2,426 2,282 3,221 3.30%
  YoY % 2.84% 100.00% -51.49% 61.71% 6.31% -29.15% -
  Horiz. % 121.52% 118.16% 59.08% 121.79% 75.32% 70.85% 100.00%
Tax Rate -5.74 % -22.14 % -41.28 % -1.50 % 7.69 % -54.10 % 26.24 % -
  YoY % 74.07% 46.37% -2,652.00% -119.51% 114.21% -306.17% -
  Horiz. % -21.88% -84.38% -157.32% -5.72% 29.31% -206.17% 100.00%
Total Cost 30,715 30,681 30,218 33,553 29,432 24,247 22,857 5.04%
  YoY % 0.11% 1.53% -9.94% 14.00% 21.38% 6.08% -
  Horiz. % 134.38% 134.23% 132.20% 146.80% 128.77% 106.08% 100.00%
Net Worth 65,166 59,007 50,925 50,362 45,320 44,590 37,214 9.78%
  YoY % 10.44% 15.87% 1.12% 11.13% 1.64% 19.82% -
  Horiz. % 175.11% 158.56% 136.84% 135.33% 121.78% 119.82% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 2,962 2,950 - - - - 3,182 -1.19%
  YoY % 0.40% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.07% 92.71% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % 75.68 % 77.52 % - % - % - % - % 98.80 % -4.34%
  YoY % -2.37% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.60% 78.46% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 65,166 59,007 50,925 50,362 45,320 44,590 37,214 9.78%
  YoY % 10.44% 15.87% 1.12% 11.13% 1.64% 19.82% -
  Horiz. % 175.11% 158.56% 136.84% 135.33% 121.78% 119.82% 100.00%
NOSH 296,211 295,038 268,028 265,067 266,593 262,298 128,326 14.95%
  YoY % 0.40% 10.08% 1.12% -0.57% 1.64% 104.40% -
  Horiz. % 230.83% 229.91% 208.86% 206.56% 207.75% 204.40% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.99 % 11.02 % 5.92 % 10.47 % 7.62 % 8.37 % 12.35 % -1.92%
  YoY % -0.27% 86.15% -43.46% 37.40% -8.96% -32.23% -
  Horiz. % 88.99% 89.23% 47.94% 84.78% 61.70% 67.77% 100.00%
ROE 6.01 % 6.45 % 3.74 % 7.79 % 5.35 % 5.12 % 8.66 % -5.90%
  YoY % -6.82% 72.46% -51.99% 45.61% 4.49% -40.88% -
  Horiz. % 69.40% 74.48% 43.19% 89.95% 61.78% 59.12% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 11.65 11.69 11.98 14.14 11.95 10.09 20.32 -8.85%
  YoY % -0.34% -2.42% -15.28% 18.33% 18.43% -50.34% -
  Horiz. % 57.33% 57.53% 58.96% 69.59% 58.81% 49.66% 100.00%
EPS 1.32 1.29 0.71 1.48 0.91 0.87 2.51 -10.15%
  YoY % 2.33% 81.69% -52.03% 62.64% 4.60% -65.34% -
  Horiz. % 52.59% 51.39% 28.29% 58.96% 36.25% 34.66% 100.00%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 2.48 -14.04%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.32% 40.32% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2200 0.2000 0.1900 0.1900 0.1700 0.1700 0.2900 -4.50%
  YoY % 10.00% 5.26% 0.00% 11.76% 0.00% -41.38% -
  Horiz. % 75.86% 68.97% 65.52% 65.52% 58.62% 58.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.71 9.70 9.04 10.54 8.96 7.44 7.34 4.77%
  YoY % 0.10% 7.30% -14.23% 17.63% 20.43% 1.36% -
  Horiz. % 132.29% 132.15% 123.16% 143.60% 122.07% 101.36% 100.00%
EPS 1.10 1.07 0.54 1.10 0.68 0.64 0.91 3.21%
  YoY % 2.80% 98.15% -50.91% 61.76% 6.25% -29.67% -
  Horiz. % 120.88% 117.58% 59.34% 120.88% 74.73% 70.33% 100.00%
DPS 0.83 0.83 0.00 0.00 0.00 0.00 0.90 -1.34%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.22% 92.22% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1833 0.1660 0.1433 0.1417 0.1275 0.1254 0.1047 9.77%
  YoY % 10.42% 15.84% 1.13% 11.14% 1.67% 19.77% -
  Horiz. % 175.07% 158.55% 136.87% 135.34% 121.78% 119.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.3600 0.3900 0.4900 0.2200 0.3800 0.6000 0.7900 -
P/RPS 3.09 3.34 4.09 1.56 3.18 5.95 3.89 -3.76%
  YoY % -7.49% -18.34% 162.18% -50.94% -46.55% 52.96% -
  Horiz. % 79.43% 85.86% 105.14% 40.10% 81.75% 152.96% 100.00%
P/EPS 27.24 30.23 69.01 14.86 41.76 68.97 31.47 -2.37%
  YoY % -9.89% -56.19% 364.40% -64.42% -39.45% 119.16% -
  Horiz. % 86.56% 96.06% 219.29% 47.22% 132.70% 219.16% 100.00%
EY 3.67 3.31 1.45 6.73 2.39 1.45 3.18 2.42%
  YoY % 10.88% 128.28% -78.45% 181.59% 64.83% -54.40% -
  Horiz. % 115.41% 104.09% 45.60% 211.64% 75.16% 45.60% 100.00%
DY 2.78 2.56 0.00 0.00 0.00 0.00 3.14 -2.01%
  YoY % 8.59% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.54% 81.53% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.64 1.95 2.58 1.16 2.24 3.53 2.72 -8.08%
  YoY % -15.90% -24.42% 122.41% -48.21% -36.54% 29.78% -
  Horiz. % 60.29% 71.69% 94.85% 42.65% 82.35% 129.78% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 15/08/11 27/08/10 28/08/09 25/08/08 30/07/07 25/07/06 -
Price 0.3800 0.3900 0.3900 0.2300 0.3500 0.5400 0.9400 -
P/RPS 3.26 3.34 3.25 1.63 2.93 5.35 4.63 -5.67%
  YoY % -2.40% 2.77% 99.39% -44.37% -45.23% 15.55% -
  Horiz. % 70.41% 72.14% 70.19% 35.21% 63.28% 115.55% 100.00%
P/EPS 28.76 30.23 54.93 15.54 38.46 62.07 37.45 -4.30%
  YoY % -4.86% -44.97% 253.47% -59.59% -38.04% 65.74% -
  Horiz. % 76.80% 80.72% 146.68% 41.50% 102.70% 165.74% 100.00%
EY 3.48 3.31 1.82 6.43 2.60 1.61 2.67 4.51%
  YoY % 5.14% 81.87% -71.70% 147.31% 61.49% -39.70% -
  Horiz. % 130.34% 123.97% 68.16% 240.82% 97.38% 60.30% 100.00%
DY 2.63 2.56 0.00 0.00 0.00 0.00 2.64 -0.06%
  YoY % 2.73% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.62% 96.97% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.73 1.95 2.05 1.21 2.06 3.18 3.24 -9.92%
  YoY % -11.28% -4.88% 69.42% -41.26% -35.22% -1.85% -
  Horiz. % 53.40% 60.19% 63.27% 37.35% 63.58% 98.15% 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