[SCICOM] QoQ Annualized Quarter Result on 31-Dec-2012 [#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- 3.53%
YoY- -5.39%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 148,100 133,844 134,298 135,758 137,436 131,226 128,958 9.65%
PBT 20,264 14,652 12,790 13,166 12,288 13,488 13,201 33.03%
Tax 540 -96 -264 -440 48 125 -108 -
NP 20,804 14,556 12,526 12,726 12,336 13,613 13,093 36.12%
-
NP to SH 20,912 14,852 12,760 12,858 12,420 13,736 13,094 36.59%
-
Tax Rate -2.66% 0.66% 2.06% 3.34% -0.39% -0.93% 0.82% -
Total Cost 127,296 119,288 121,772 123,032 125,100 117,613 115,865 6.46%
-
Net Worth 71,090 71,090 65,166 65,166 65,166 65,166 59,162 13.01%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 11,848 8,886 3,949 5,924 - 5,924 3,944 108.05%
Div Payout % 56.66% 59.83% 30.95% 46.07% - 43.13% 30.12% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 71,090 71,090 65,166 65,166 65,166 65,166 59,162 13.01%
NOSH 296,211 296,211 296,211 296,211 296,211 296,211 295,813 0.08%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.05% 10.88% 9.33% 9.37% 8.98% 10.37% 10.15% -
ROE 29.42% 20.89% 19.58% 19.73% 19.06% 21.08% 22.13% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 50.00 45.19 45.34 45.83 46.40 44.30 43.59 9.56%
EPS 7.04 5.01 4.31 4.34 4.20 4.64 4.43 36.14%
DPS 4.00 3.00 1.33 2.00 0.00 2.00 1.33 108.21%
NAPS 0.24 0.24 0.22 0.22 0.22 0.22 0.20 12.91%
Adjusted Per Share Value based on latest NOSH - 296,211
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 41.67 37.65 37.78 38.19 38.66 36.92 36.28 9.66%
EPS 5.88 4.18 3.59 3.62 3.49 3.86 3.68 36.63%
DPS 3.33 2.50 1.11 1.67 0.00 1.67 1.11 107.86%
NAPS 0.20 0.20 0.1833 0.1833 0.1833 0.1833 0.1664 13.03%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.51 0.48 0.45 0.40 0.40 0.36 0.40 -
P/RPS 1.02 1.06 0.99 0.87 0.86 0.81 0.92 7.11%
P/EPS 7.22 9.57 10.45 9.21 9.54 7.76 9.04 -13.90%
EY 13.84 10.45 9.57 10.85 10.48 12.88 11.07 16.03%
DY 7.84 6.25 2.96 5.00 0.00 5.56 3.33 76.88%
P/NAPS 2.13 2.00 2.05 1.82 1.82 1.64 2.00 4.28%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 29/08/13 23/05/13 22/02/13 05/11/12 27/08/12 18/05/12 -
Price 0.715 0.445 0.44 0.40 0.40 0.38 0.37 -
P/RPS 1.43 0.98 0.97 0.87 0.86 0.86 0.85 41.40%
P/EPS 10.13 8.88 10.21 9.21 9.54 8.19 8.36 13.64%
EY 9.87 11.27 9.79 10.85 10.48 12.20 11.96 -12.00%
DY 5.59 6.74 3.03 5.00 0.00 5.26 3.60 34.05%
P/NAPS 2.98 1.85 2.00 1.82 1.82 1.73 1.85 37.37%

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment