[SCICOM] QoQ TTM Result on 30-Jun-2009 [#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- 20.78%

YoY- 43.68%

Quarter Report

Scicom 4th Quarterly Announcement (June 2009).pdf

Latest QR

Upcoming QR

SCICOM's Result

SCICOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	128,023	134,857	142,252	144,672	139,054	131,570	125,560	1.30%
YoY %	-5.07%	-5.20%	-1.67%	4.04%	5.69%	4.79%	-	-
Horiz. %	101.96%	107.40%	113.29%	115.22%	110.75%	104.79%	100.00%	-
PBT	10,142	7,636	8,448	9,529	8,292	10,052	8,840	9.60%
YoY %	32.82%	-9.61%	-11.34%	14.92%	-17.51%	13.71%	-	-
Horiz. %	114.73%	86.38%	95.57%	107.79%	93.80%	113.71%	100.00%	-
Tax	215	-367	-562	-828	-1,088	-862	-681	-
YoY %	158.58%	34.70%	32.13%	23.90%	-26.22%	-26.58%	-	-
Horiz. %	-31.57%	53.89%	82.53%	121.59%	159.77%	126.58%	100.00%	-
NP	10,357	7,269	7,886	8,701	7,204	9,190	8,159	17.25%
YoY %	42.48%	-7.82%	-9.37%	20.78%	-21.61%	12.64%	-	-
Horiz. %	126.94%	89.09%	96.65%	106.64%	88.30%	112.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,357	7,269	7,886	8,701	7,204	9,190	7,805	20.77%
YoY %	42.48%	-7.82%	-9.37%	20.78%	-21.61%	17.75%	-	-
Horiz. %	132.70%	93.13%	101.04%	111.48%	92.30%	117.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-2.12%	4.81%	6.65%	8.69%	13.12%	8.58%	7.70%	-
YoY %	-144.07%	-27.67%	-23.48%	-33.77%	52.91%	11.43%	-	-
Horiz. %	-27.53%	62.47%	86.36%	112.86%	170.39%	111.43%	100.00%	-
Total Cost	117,666	127,588	134,366	135,971	131,850	122,380	117,401	0.15%
YoY %	-7.78%	-5.04%	-1.18%	3.13%	7.74%	4.24%	-	-
Horiz. %	100.23%	108.68%	114.45%	115.82%	112.31%	104.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	50,613	50,169	50,124	50,362	45,178	50,341	47,886	3.76%
YoY %	0.89%	0.09%	-0.47%	11.47%	-10.26%	5.13%	-	-
Horiz. %	105.69%	104.77%	104.67%	105.17%	94.34%	105.13%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	6,624	6,618	5,307	5,307	5,307	5,290	5,276	16.39%
YoY %	0.09%	24.70%	0.00%	0.00%	0.32%	0.27%	-	-
Horiz. %	125.55%	125.44%	100.59%	100.59%	100.59%	100.27%	100.00%	-
Div Payout %	63.96%	91.05%	67.30%	60.99%	73.67%	57.56%	67.61%	-
YoY %	-29.75%	35.29%	10.35%	-17.21%	27.99%	-14.86%	-	-
Horiz. %	94.60%	134.67%	99.54%	90.21%	108.96%	85.14%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	50,613	50,169	50,124	50,362	45,178	50,341	47,886	3.76%
YoY %	0.89%	0.09%	-0.47%	11.47%	-10.26%	5.13%	-	-
Horiz. %	105.69%	104.77%	104.67%	105.17%	94.34%	105.13%	100.00%	-
NOSH	266,385	264,047	263,815	265,067	265,757	264,953	266,037	0.08%
YoY %	0.89%	0.09%	-0.47%	-0.26%	0.30%	-0.41%	-	-
Horiz. %	100.13%	99.25%	99.16%	99.64%	99.89%	99.59%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	8.09%	5.39%	5.54%	6.01%	5.18%	6.98%	6.50%	-
YoY %	50.09%	-2.71%	-7.82%	16.02%	-25.79%	7.38%	-	-
Horiz. %	124.46%	82.92%	85.23%	92.46%	79.69%	107.38%	100.00%	-
ROE	20.46%	14.49%	15.73%	17.28%	15.95%	18.26%	16.30%	-
YoY %	41.20%	-7.88%	-8.97%	8.34%	-12.65%	12.02%	-	-
Horiz. %	125.52%	88.90%	96.50%	106.01%	97.85%	112.02%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	48.06	51.07	53.92	54.58	52.32	49.66	47.20	1.21%
YoY %	-5.89%	-5.29%	-1.21%	4.32%	5.36%	5.21%	-	-
Horiz. %	101.82%	108.20%	114.24%	115.64%	110.85%	105.21%	100.00%	-
EPS	3.89	2.75	2.99	3.28	2.71	3.47	2.93	20.81%
YoY %	41.45%	-8.03%	-8.84%	21.03%	-21.90%	18.43%	-	-
Horiz. %	132.76%	93.86%	102.05%	111.95%	92.49%	118.43%	100.00%	-
DPS	2.50	2.50	2.00	2.00	2.00	2.00	2.00	16.05%
YoY %	0.00%	25.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	125.00%	125.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.19	0.19	0.19	0.19	0.17	0.19	0.18	3.67%
YoY %	0.00%	0.00%	0.00%	11.76%	-10.53%	5.56%	-	-
Horiz. %	105.56%	105.56%	105.56%	105.56%	94.44%	105.56%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 265,067
RPS	36.02	37.94	40.02	40.70	39.12	37.01	35.32	1.31%
YoY %	-5.06%	-5.20%	-1.67%	4.04%	5.70%	4.78%	-	-
Horiz. %	101.98%	107.42%	113.31%	115.23%	110.76%	104.78%	100.00%	-
EPS	2.91	2.04	2.22	2.45	2.03	2.59	2.20	20.51%
YoY %	42.65%	-8.11%	-9.39%	20.69%	-21.62%	17.73%	-	-
Horiz. %	132.27%	92.73%	100.91%	111.36%	92.27%	117.73%	100.00%	-
DPS	1.86	1.86	1.49	1.49	1.49	1.49	1.48	16.47%
YoY %	0.00%	24.83%	0.00%	0.00%	0.00%	0.68%	-	-
Horiz. %	125.68%	125.68%	100.68%	100.68%	100.68%	100.68%	100.00%	-
NAPS	0.1424	0.1411	0.141	0.1417	0.1271	0.1416	0.1347	3.77%
YoY %	0.92%	0.07%	-0.49%	11.49%	-10.24%	5.12%	-	-
Horiz. %	105.72%	104.75%	104.68%	105.20%	94.36%	105.12%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	0.39	0.41	0.30	0.22	0.26	0.33	0.34	-
P/RPS	0.81	0.80	0.56	0.40	0.50	0.66	0.72	8.17%
YoY %	1.25%	42.86%	40.00%	-20.00%	-24.24%	-8.33%	-	-
Horiz. %	112.50%	111.11%	77.78%	55.56%	69.44%	91.67%	100.00%	-
P/EPS	10.03	14.89	10.04	6.70	9.59	9.51	11.59	-9.19%
YoY %	-32.64%	48.31%	49.85%	-30.14%	0.84%	-17.95%	-	-
Horiz. %	86.54%	128.47%	86.63%	57.81%	82.74%	82.05%	100.00%	-
EY	9.97	6.71	9.96	14.92	10.43	10.51	8.63	10.11%
YoY %	48.58%	-32.63%	-33.24%	43.05%	-0.76%	21.78%	-	-
Horiz. %	115.53%	77.75%	115.41%	172.89%	120.86%	121.78%	100.00%	-
DY	6.41	6.10	6.67	9.09	7.69	6.06	5.88	5.92%
YoY %	5.08%	-8.55%	-26.62%	18.21%	26.90%	3.06%	-	-
Horiz. %	109.01%	103.74%	113.44%	154.59%	130.78%	103.06%	100.00%	-
P/NAPS	2.05	2.16	1.58	1.16	1.53	1.74	1.89	5.57%
YoY %	-5.09%	36.71%	36.21%	-24.18%	-12.07%	-7.94%	-	-
Horiz. %	108.47%	114.29%	83.60%	61.38%	80.95%	92.06%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	12/05/10	03/02/10	29/01/10	28/08/09	06/05/09	04/02/09	22/10/08	-
Price	0.43	0.40	0.40	0.23	0.25	0.26	0.27	-
P/RPS	0.89	0.78	0.74	0.42	0.48	0.52	0.57	34.62%
YoY %	14.10%	5.41%	76.19%	-12.50%	-7.69%	-8.77%	-	-
Horiz. %	156.14%	136.84%	129.82%	73.68%	84.21%	91.23%	100.00%	-
P/EPS	11.06	14.53	13.38	7.01	9.22	7.50	9.20	13.07%
YoY %	-23.88%	8.59%	90.87%	-23.97%	22.93%	-18.48%	-	-
Horiz. %	120.22%	157.93%	145.43%	76.20%	100.22%	81.52%	100.00%	-
EY	9.04	6.88	7.47	14.27	10.84	13.34	10.87	-11.57%
YoY %	31.40%	-7.90%	-47.65%	31.64%	-18.74%	22.72%	-	-
Horiz. %	83.16%	63.29%	68.72%	131.28%	99.72%	122.72%	100.00%	-
DY	5.81	6.25	5.00	8.70	8.00	7.69	7.41	-14.98%
YoY %	-7.04%	25.00%	-42.53%	8.75%	4.03%	3.78%	-	-
Horiz. %	78.41%	84.35%	67.48%	117.41%	107.96%	103.78%	100.00%	-
P/NAPS	2.26	2.11	2.11	1.21	1.47	1.37	1.50	31.45%
YoY %	7.11%	0.00%	74.38%	-17.69%	7.30%	-8.67%	-	-
Horiz. %	150.67%	140.67%	140.67%	80.67%	98.00%	91.33%	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