Highlights

[SCICOM] YoY Quarter Result on 2012-12-31 [#2]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 22-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     7.05%    YoY -     2.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 47,634 41,989 38,508 33,520 32,306 37,815 29,570 8.27%
  YoY % 13.44% 9.04% 14.88% 3.76% -14.57% 27.88% -
  Horiz. % 161.09% 142.00% 130.23% 113.36% 109.25% 127.88% 100.00%
PBT 10,269 7,545 5,326 3,511 3,189 3,467 2,390 27.49%
  YoY % 36.10% 41.66% 51.69% 10.10% -8.02% 45.06% -
  Horiz. % 429.67% 315.69% 222.85% 146.90% 133.43% 145.06% 100.00%
Tax -11 -14 5 -232 66 -242 -172 -36.75%
  YoY % 21.43% -380.00% 102.16% -451.52% 127.27% -40.70% -
  Horiz. % 6.40% 8.14% -2.91% 134.88% -38.37% 140.70% 100.00%
NP 10,258 7,531 5,331 3,279 3,255 3,225 2,218 29.06%
  YoY % 36.21% 41.27% 62.58% 0.74% 0.93% 45.40% -
  Horiz. % 462.49% 339.54% 240.35% 147.84% 146.75% 145.40% 100.00%
NP to SH 10,345 7,693 5,465 3,324 3,256 3,225 2,218 29.24%
  YoY % 34.47% 40.77% 64.41% 2.09% 0.96% 45.40% -
  Horiz. % 466.41% 346.84% 246.39% 149.86% 146.80% 145.40% 100.00%
Tax Rate 0.11 % 0.19 % -0.09 % 6.61 % -2.07 % 6.98 % 7.20 % -50.17%
  YoY % -42.11% 311.11% -101.36% 419.32% -129.66% -3.06% -
  Horiz. % 1.53% 2.64% -1.25% 91.81% -28.75% 96.94% 100.00%
Total Cost 37,376 34,458 33,177 30,241 29,051 34,590 27,352 5.34%
  YoY % 8.47% 3.86% 9.71% 4.10% -16.01% 26.46% -
  Horiz. % 136.65% 125.98% 121.30% 110.56% 106.21% 126.46% 100.00%
Net Worth 85,308 74,645 74,052 65,166 62,159 56,215 50,169 9.25%
  YoY % 14.29% 0.80% 13.64% 4.84% 10.57% 12.05% -
  Horiz. % 170.04% 148.79% 147.61% 129.89% 123.90% 112.05% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 7,109 7,109 5,924 2,962 2,959 2,958 3,960 10.24%
  YoY % 0.00% 20.00% 100.00% 0.07% 0.04% -25.30% -
  Horiz. % 179.49% 179.49% 149.57% 74.79% 74.73% 74.70% 100.00%
Div Payout % 68.72 % 92.41 % 108.40 % 89.11 % 90.91 % 91.74 % 178.57 % -14.71%
  YoY % -25.64% -14.75% 21.65% -1.98% -0.90% -48.63% -
  Horiz. % 38.48% 51.75% 60.70% 49.90% 50.91% 51.37% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 85,308 74,645 74,052 65,166 62,159 56,215 50,169 9.25%
  YoY % 14.29% 0.80% 13.64% 4.84% 10.57% 12.05% -
  Horiz. % 170.04% 148.79% 147.61% 129.89% 123.90% 112.05% 100.00%
NOSH 355,454 355,454 296,211 296,211 295,999 295,871 264,047 5.08%
  YoY % 0.00% 20.00% 0.00% 0.07% 0.04% 12.05% -
  Horiz. % 134.62% 134.62% 112.18% 112.18% 112.10% 112.05% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 21.54 % 17.94 % 13.84 % 9.78 % 10.08 % 8.53 % 7.50 % 19.21%
  YoY % 20.07% 29.62% 41.51% -2.98% 18.17% 13.73% -
  Horiz. % 287.20% 239.20% 184.53% 130.40% 134.40% 113.73% 100.00%
ROE 12.13 % 10.31 % 7.38 % 5.10 % 5.24 % 5.74 % 4.42 % 18.31%
  YoY % 17.65% 39.70% 44.71% -2.67% -8.71% 29.86% -
  Horiz. % 274.43% 233.26% 166.97% 115.38% 118.55% 129.86% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 13.40 11.81 13.00 11.32 10.91 12.78 11.20 3.03%
  YoY % 13.46% -9.15% 14.84% 3.76% -14.63% 14.11% -
  Horiz. % 119.64% 105.45% 116.07% 101.07% 97.41% 114.11% 100.00%
EPS 2.91 2.16 1.85 1.12 1.10 1.09 0.84 23.00%
  YoY % 34.72% 16.76% 65.18% 1.82% 0.92% 29.76% -
  Horiz. % 346.43% 257.14% 220.24% 133.33% 130.95% 129.76% 100.00%
DPS 2.00 2.00 2.00 1.00 1.00 1.00 1.50 4.91%
  YoY % 0.00% 0.00% 100.00% 0.00% 0.00% -33.33% -
  Horiz. % 133.33% 133.33% 133.33% 66.67% 66.67% 66.67% 100.00%
NAPS 0.2400 0.2100 0.2500 0.2200 0.2100 0.1900 0.1900 3.97%
  YoY % 14.29% -16.00% 13.64% 4.76% 10.53% 0.00% -
  Horiz. % 126.32% 110.53% 131.58% 115.79% 110.53% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 13.40 11.81 10.83 9.43 9.09 10.64 8.32 8.26%
  YoY % 13.46% 9.05% 14.85% 3.74% -14.57% 27.88% -
  Horiz. % 161.06% 141.95% 130.17% 113.34% 109.25% 127.88% 100.00%
EPS 2.91 2.16 1.54 0.94 0.92 0.91 0.62 29.38%
  YoY % 34.72% 40.26% 63.83% 2.17% 1.10% 46.77% -
  Horiz. % 469.35% 348.39% 248.39% 151.61% 148.39% 146.77% 100.00%
DPS 2.00 2.00 1.67 0.83 0.83 0.83 1.11 10.31%
  YoY % 0.00% 19.76% 101.20% 0.00% 0.00% -25.23% -
  Horiz. % 180.18% 180.18% 150.45% 74.77% 74.77% 74.77% 100.00%
NAPS 0.2400 0.2100 0.2083 0.1833 0.1749 0.1582 0.1411 9.25%
  YoY % 14.29% 0.82% 13.64% 4.80% 10.56% 12.12% -
  Horiz. % 170.09% 148.83% 147.63% 129.91% 123.95% 112.12% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.9800 1.5200 0.7100 0.4000 0.4000 0.4200 0.4100 -
P/RPS 14.78 12.87 5.46 3.53 3.66 3.29 3.66 26.18%
  YoY % 14.84% 135.71% 54.67% -3.55% 11.25% -10.11% -
  Horiz. % 403.83% 351.64% 149.18% 96.45% 100.00% 89.89% 100.00%
P/EPS 68.03 70.23 38.48 35.65 36.36 38.53 48.81 5.69%
  YoY % -3.13% 82.51% 7.94% -1.95% -5.63% -21.06% -
  Horiz. % 139.38% 143.88% 78.84% 73.04% 74.49% 78.94% 100.00%
EY 1.47 1.42 2.60 2.81 2.75 2.60 2.05 -5.39%
  YoY % 3.52% -45.38% -7.47% 2.18% 5.77% 26.83% -
  Horiz. % 71.71% 69.27% 126.83% 137.07% 134.15% 126.83% 100.00%
DY 1.01 1.32 2.82 2.50 2.50 2.38 3.66 -19.30%
  YoY % -23.48% -53.19% 12.80% 0.00% 5.04% -34.97% -
  Horiz. % 27.60% 36.07% 77.05% 68.31% 68.31% 65.03% 100.00%
P/NAPS 8.25 7.24 2.84 1.82 1.90 2.21 2.16 25.01%
  YoY % 13.95% 154.93% 56.04% -4.21% -14.03% 2.31% -
  Horiz. % 381.94% 335.19% 131.48% 84.26% 87.96% 102.31% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 09/02/15 21/02/14 22/02/13 17/02/12 28/02/11 03/02/10 -
Price 2.2400 1.8700 0.7750 0.4000 0.3900 0.3900 0.4000 -
P/RPS 16.72 15.83 5.96 3.53 3.57 3.05 3.57 29.33%
  YoY % 5.62% 165.60% 68.84% -1.12% 17.05% -14.57% -
  Horiz. % 468.35% 443.42% 166.95% 98.88% 100.00% 85.43% 100.00%
P/EPS 76.97 86.40 42.01 35.65 35.45 35.78 47.62 8.33%
  YoY % -10.91% 105.67% 17.84% 0.56% -0.92% -24.86% -
  Horiz. % 161.63% 181.44% 88.22% 74.86% 74.44% 75.14% 100.00%
EY 1.30 1.16 2.38 2.81 2.82 2.79 2.10 -7.68%
  YoY % 12.07% -51.26% -15.30% -0.35% 1.08% 32.86% -
  Horiz. % 61.90% 55.24% 113.33% 133.81% 134.29% 132.86% 100.00%
DY 0.89 1.07 2.58 2.50 2.56 2.56 3.75 -21.31%
  YoY % -16.82% -58.53% 3.20% -2.34% 0.00% -31.73% -
  Horiz. % 23.73% 28.53% 68.80% 66.67% 68.27% 68.27% 100.00%
P/NAPS 9.33 8.90 3.10 1.82 1.86 2.05 2.11 28.10%
  YoY % 4.83% 187.10% 70.33% -2.15% -9.27% -2.84% -
  Horiz. % 442.18% 421.80% 146.92% 86.26% 88.15% 97.16% 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.
 


 

291  383  448  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.055+0.005 
 ARMADA 0.175-0.005 
 VC 0.085-0.01 
 HUBLINE 0.040.00 
 HSI-H4O 0.335+0.07 
 SANICHI 0.080.00 
 TIGER 0.08-0.005 
 DBE 0.030.00 
 PERMAJU 0.355-0.03 
 MYEG 0.91-0.015 

TOP ARTICLES

1. Jaks Resources (7) - Uncle Koon's Information Inaccurate Icon8888 Gossips About Stocks
2. How to trade in a bearish volatile market? Bull Traders Education Series
3. Jaks - Winner Andy Ang Financialpedia
4. My E.G. - Unexplainable Drop? - Salvador Dali Good Articles to Share
5. PADINI - BLOODBATH PADINI HOLDINGS BERHAD
Partners & Brokers