[SCNWOLF] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock

[SCNWOLF] SCANWOLF CORPORATION BHD

Announcement Date

24-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

31-Mar-2010 [#4]

Profit Trend

QoQ- -25.12%

YoY- 88.43%

Quarter Report

Scanwolf-4Q2010-Announcement.pdf

Latest QR

Upcoming QR

SCNWOLF's Result

SCNWOLF's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	43,136	42,484	43,516	39,342	40,584	39,516	34,808	15.32%
YoY %	1.53%	-2.37%	10.61%	-3.06%	2.70%	13.53%	-	-
Horiz. %	123.93%	122.05%	125.02%	113.03%	116.59%	113.53%	100.00%	-
PBT	3,426	2,926	2,100	3,159	3,668	3,986	2,212	33.75%
YoY %	17.09%	39.33%	-33.52%	-13.88%	-7.98%	80.20%	-	-
Horiz. %	154.88%	132.28%	94.94%	142.81%	165.82%	180.20%	100.00%	-
Tax	-212	-252	-156	-651	-318	-452	0	-
YoY %	15.87%	-61.54%	76.04%	-104.72%	29.65%	0.00%	-	-
Horiz. %	46.90%	55.75%	34.51%	144.03%	70.35%	100.00%	-	-
NP	3,214	2,674	1,944	2,508	3,349	3,534	2,212	28.19%
YoY %	20.19%	37.55%	-22.49%	-25.11%	-5.23%	59.76%	-	-
Horiz. %	145.30%	120.89%	87.88%	113.38%	151.40%	159.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,214	2,674	1,944	2,508	3,349	3,534	2,212	28.19%
YoY %	20.19%	37.55%	-22.49%	-25.11%	-5.23%	59.76%	-	-
Horiz. %	145.30%	120.89%	87.88%	113.38%	151.40%	159.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.19%	8.61%	7.43%	20.61%	8.67%	11.34%	0.00%	-
YoY %	-28.11%	15.88%	-63.95%	137.72%	-23.54%	0.00%	-	-
Horiz. %	54.59%	75.93%	65.52%	181.75%	76.46%	100.00%	-	-
Total Cost	39,921	39,810	41,572	36,834	37,234	35,982	32,596	14.42%
YoY %	0.28%	-4.24%	12.86%	-1.07%	3.48%	10.39%	-	-
Horiz. %	122.47%	122.13%	127.54%	113.00%	114.23%	110.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	47,742	46,954	47,803	46,975	48,645	47,756	48,086	-0.47%
YoY %	1.68%	-1.78%	1.76%	-3.43%	1.86%	-0.69%	-	-
Horiz. %	99.28%	97.65%	99.41%	97.69%	101.16%	99.31%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	1,060	1,591	-	3,980	3,721	5,571	6,411	-69.77%
YoY %	-33.38%	0.00%	-	6.96%	-33.21%	-13.10%	-	-
Horiz. %	16.53%	24.82%	-	62.08%	58.04%	86.90%	100.00%	-
Div Payout %	33.00%	59.52%	-	158.73%	111.11%	157.66%	289.86%	-
YoY %	-44.56%	0.00%	-	42.86%	-29.53%	-45.61%	-	-
Horiz. %	11.38%	20.53%	-	54.76%	38.33%	54.39%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	47,742	46,954	47,803	46,975	48,645	47,756	48,086	-0.47%
YoY %	1.68%	-1.78%	1.76%	-3.43%	1.86%	-0.69%	-	-
Horiz. %	99.28%	97.65%	99.41%	97.69%	101.16%	99.31%	100.00%	-
NOSH	79,570	79,583	79,672	79,619	79,746	79,594	80,144	-0.47%
YoY %	-0.02%	-0.11%	0.07%	-0.16%	0.19%	-0.69%	-	-
Horiz. %	99.28%	99.30%	99.41%	99.34%	99.50%	99.31%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	7.45%	6.29%	4.47%	6.37%	8.25%	8.94%	6.35%	-
YoY %	18.44%	40.72%	-29.83%	-22.79%	-7.72%	40.79%	-	-
Horiz. %	117.32%	99.06%	70.39%	100.31%	129.92%	140.79%	100.00%	-
ROE	6.73%	5.69%	4.07%	5.34%	6.89%	7.40%	4.60%	-
YoY %	18.28%	39.80%	-23.78%	-22.50%	-6.89%	60.87%	-	-
Horiz. %	146.30%	123.70%	88.48%	116.09%	149.78%	160.87%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	54.21	53.38	54.62	49.41	50.89	49.65	43.43	15.88%
YoY %	1.55%	-2.27%	10.54%	-2.91%	2.50%	14.32%	-	-
Horiz. %	124.82%	122.91%	125.77%	113.77%	117.18%	114.32%	100.00%	-
EPS	4.04	3.36	2.44	3.15	4.20	4.44	2.76	28.82%
YoY %	20.24%	37.70%	-22.54%	-25.00%	-5.41%	60.87%	-	-
Horiz. %	146.38%	121.74%	88.41%	114.13%	152.17%	160.87%	100.00%	-
DPS	1.33	2.00	0.00	5.00	4.67	7.00	8.00	-69.66%
YoY %	-33.50%	0.00%	0.00%	7.07%	-33.29%	-12.50%	-	-
Horiz. %	16.62%	25.00%	0.00%	62.50%	58.38%	87.50%	100.00%	-
NAPS	0.60	0.59	0.60	0.59	0.61	0.60	0.60	0.00%
YoY %	1.69%	-1.67%	1.69%	-3.28%	1.67%	0.00%	-	-
Horiz. %	100.00%	98.33%	100.00%	98.33%	101.67%	100.00%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 50,000
RPS	21.33	21.01	21.52	19.45	20.07	19.54	17.21	15.33%
YoY %	1.52%	-2.37%	10.64%	-3.09%	2.71%	13.54%	-	-
Horiz. %	123.94%	122.08%	125.04%	113.02%	116.62%	113.54%	100.00%	-
EPS	1.59	1.32	0.96	1.24	1.66	1.75	1.09	28.53%
YoY %	20.45%	37.50%	-22.58%	-25.30%	-5.14%	60.55%	-	-
Horiz. %	145.87%	121.10%	88.07%	113.76%	152.29%	160.55%	100.00%	-
DPS	0.52	0.79	0.00	1.97	1.84	2.75	3.17	-69.93%
YoY %	-34.18%	0.00%	0.00%	7.07%	-33.09%	-13.25%	-	-
Horiz. %	16.40%	24.92%	0.00%	62.15%	58.04%	86.75%	100.00%	-
NAPS	0.2361	0.2322	0.2364	0.2323	0.2405	0.2361	0.2378	-0.47%
YoY %	1.68%	-1.78%	1.76%	-3.41%	1.86%	-0.71%	-	-
Horiz. %	99.29%	97.65%	99.41%	97.69%	101.14%	99.29%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	0.38	0.38	0.35	0.36	0.37	0.40	0.43	-
P/RPS	0.70	0.71	0.64	0.73	0.73	0.81	0.99	-20.58%
YoY %	-1.41%	10.94%	-12.33%	0.00%	-9.88%	-18.18%	-	-
Horiz. %	70.71%	71.72%	64.65%	73.74%	73.74%	81.82%	100.00%	-
P/EPS	9.41	11.31	14.34	11.43	8.81	9.01	15.58	-28.48%
YoY %	-16.80%	-21.13%	25.46%	29.74%	-2.22%	-42.17%	-	-
Horiz. %	60.40%	72.59%	92.04%	73.36%	56.55%	57.83%	100.00%	-
EY	10.63	8.84	6.97	8.75	11.35	11.10	6.42	39.82%
YoY %	20.25%	26.83%	-20.34%	-22.91%	2.25%	72.90%	-	-
Horiz. %	165.58%	137.69%	108.57%	136.29%	176.79%	172.90%	100.00%	-
DY	3.51	5.26	0.00	13.89	12.61	17.50	18.60	-66.99%
YoY %	-33.27%	0.00%	0.00%	10.15%	-27.94%	-5.91%	-	-
Horiz. %	18.87%	28.28%	0.00%	74.68%	67.80%	94.09%	100.00%	-
P/NAPS	0.63	0.64	0.58	0.61	0.61	0.67	0.72	-8.49%
YoY %	-1.56%	10.34%	-4.92%	0.00%	-8.96%	-6.94%	-	-
Horiz. %	87.50%	88.89%	80.56%	84.72%	84.72%	93.06%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	21/02/11	22/11/10	23/08/10	24/05/10	22/02/10	23/11/09	24/08/09	-
Price	0.41	0.41	0.38	0.33	0.32	0.33	0.42	-
P/RPS	0.76	0.77	0.70	0.67	0.63	0.66	0.97	-14.97%
YoY %	-1.30%	10.00%	4.48%	6.35%	-4.55%	-31.96%	-	-
Horiz. %	78.35%	79.38%	72.16%	69.07%	64.95%	68.04%	100.00%	-
P/EPS	10.15	12.20	15.57	10.48	7.62	7.43	15.22	-23.61%
YoY %	-16.80%	-21.64%	48.57%	37.53%	2.56%	-51.18%	-	-
Horiz. %	66.69%	80.16%	102.30%	68.86%	50.07%	48.82%	100.00%	-
EY	9.85	8.20	6.42	9.55	13.13	13.45	6.57	30.89%
YoY %	20.12%	27.73%	-32.77%	-27.27%	-2.38%	104.72%	-	-
Horiz. %	149.92%	124.81%	97.72%	145.36%	199.85%	204.72%	100.00%	-
DY	3.25	4.88	0.00	15.15	14.58	21.21	19.05	-69.14%
YoY %	-33.40%	0.00%	0.00%	3.91%	-31.26%	11.34%	-	-
Horiz. %	17.06%	25.62%	0.00%	79.53%	76.54%	111.34%	100.00%	-
P/NAPS	0.68	0.69	0.63	0.56	0.52	0.55	0.70	-1.90%
YoY %	-1.45%	9.52%	12.50%	7.69%	-5.45%	-21.43%	-	-
Horiz. %	97.14%	98.57%	90.00%	80.00%	74.29%	78.57%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos