[SCICOM] QoQ TTM Result on 30-Jun-2010 [#4]

Stock

[SCICOM] SCICOM (MSC) BHD

Announcement Date

27-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Jun-2010 [#4]

Profit Trend

QoQ- -19.5%

YoY- -4.18%

Quarter Report

Scicom Quarterly Announcement (June 2010).pdf

Latest QR

Upcoming QR

SCICOM's Result

SCICOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	138,614	133,747	125,502	122,668	128,023	134,857	142,252	-1.71%
YoY %	3.64%	6.57%	2.31%	-4.18%	-5.07%	-5.20%	-	-
Horiz. %	97.44%	94.02%	88.23%	86.23%	90.00%	94.80%	100.00%	-
PBT	10,834	9,585	8,508	7,624	10,142	7,636	8,448	18.05%
YoY %	13.03%	12.66%	11.59%	-24.83%	32.82%	-9.61%	-	-
Horiz. %	128.24%	113.46%	100.71%	90.25%	120.05%	90.39%	100.00%	-
Tax	545	792	862	713	215	-367	-562	-
YoY %	-31.19%	-8.12%	20.90%	231.63%	158.58%	34.70%	-	-
Horiz. %	-96.98%	-140.93%	-153.38%	-126.87%	-38.26%	65.30%	100.00%	-
NP	11,379	10,377	9,370	8,337	10,357	7,269	7,886	27.72%
YoY %	9.66%	10.75%	12.39%	-19.50%	42.48%	-7.82%	-	-
Horiz. %	144.29%	131.59%	118.82%	105.72%	131.33%	92.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,379	10,377	9,370	8,337	10,357	7,269	7,886	27.72%
YoY %	9.66%	10.75%	12.39%	-19.50%	42.48%	-7.82%	-	-
Horiz. %	144.29%	131.59%	118.82%	105.72%	131.33%	92.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-5.03%	-8.26%	-10.13%	-9.35%	-2.12%	4.81%	6.65%	-
YoY %	39.10%	18.46%	-8.34%	-341.04%	-144.07%	-27.67%	-	-
Horiz. %	-75.64%	-124.21%	-152.33%	-140.60%	-31.88%	72.33%	100.00%	-
Total Cost	127,235	123,370	116,132	114,331	117,666	127,588	134,366	-3.57%
YoY %	3.13%	6.23%	1.58%	-2.83%	-7.78%	-5.04%	-	-
Horiz. %	94.69%	91.82%	86.43%	85.09%	87.57%	94.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	56,524	56,215	56,458	50,925	50,613	50,169	50,124	8.34%
YoY %	0.55%	-0.43%	10.86%	0.62%	0.89%	0.09%	-	-
Horiz. %	112.77%	112.15%	112.64%	101.60%	100.98%	100.09%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	2,958	5,622	6,624	6,624	6,624	6,618	5,307	-32.29%
YoY %	-47.39%	-15.13%	0.00%	0.00%	0.09%	24.70%	-	-
Horiz. %	55.74%	105.94%	124.82%	124.82%	124.82%	124.70%	100.00%	-
Div Payout %	26.00%	54.18%	70.70%	79.46%	63.96%	91.05%	67.30%	-
YoY %	-52.01%	-23.37%	-11.02%	24.23%	-29.75%	35.29%	-	-
Horiz. %	38.63%	80.51%	105.05%	118.07%	95.04%	135.29%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	56,524	56,215	56,458	50,925	50,613	50,169	50,124	8.34%
YoY %	0.55%	-0.43%	10.86%	0.62%	0.89%	0.09%	-	-
Horiz. %	112.77%	112.15%	112.64%	101.60%	100.98%	100.09%	100.00%	-
NOSH	297,499	295,871	268,849	268,028	266,385	264,047	263,815	8.34%
YoY %	0.55%	10.05%	0.31%	0.62%	0.89%	0.09%	-	-
Horiz. %	112.77%	112.15%	101.91%	101.60%	100.97%	100.09%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	8.21%	7.76%	7.47%	6.80%	8.09%	5.39%	5.54%	-
YoY %	5.80%	3.88%	9.85%	-15.95%	50.09%	-2.71%	-	-
Horiz. %	148.19%	140.07%	134.84%	122.74%	146.03%	97.29%	100.00%	-
ROE	20.13%	18.46%	16.60%	16.37%	20.46%	14.49%	15.73%	-
YoY %	9.05%	11.20%	1.41%	-19.99%	41.20%	-7.88%	-	-
Horiz. %	127.97%	117.36%	105.53%	104.07%	130.07%	92.12%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	46.59	45.20	46.68	45.77	48.06	51.07	53.92	-9.28%
YoY %	3.08%	-3.17%	1.99%	-4.76%	-5.89%	-5.29%	-	-
Horiz. %	86.41%	83.83%	86.57%	84.89%	89.13%	94.71%	100.00%	-
EPS	3.82	3.51	3.49	3.11	3.89	2.75	2.99	17.75%
YoY %	8.83%	0.57%	12.22%	-20.05%	41.45%	-8.03%	-	-
Horiz. %	127.76%	117.39%	116.72%	104.01%	130.10%	91.97%	100.00%	-
DPS	0.99	1.90	2.50	2.50	2.50	2.50	2.00	-37.45%
YoY %	-47.89%	-24.00%	0.00%	0.00%	0.00%	25.00%	-	-
Horiz. %	49.50%	95.00%	125.00%	125.00%	125.00%	125.00%	100.00%	-
NAPS	0.19	0.19	0.21	0.19	0.19	0.19	0.19	0.00%
YoY %	0.00%	-9.52%	10.53%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	110.53%	100.00%	100.00%	100.00%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 268,028
RPS	39.00	37.63	35.31	34.51	36.02	37.94	40.02	-1.70%
YoY %	3.64%	6.57%	2.32%	-4.19%	-5.06%	-5.20%	-	-
Horiz. %	97.45%	94.03%	88.23%	86.23%	90.00%	94.80%	100.00%	-
EPS	3.20	2.92	2.64	2.35	2.91	2.04	2.22	27.63%
YoY %	9.59%	10.61%	12.34%	-19.24%	42.65%	-8.11%	-	-
Horiz. %	144.14%	131.53%	118.92%	105.86%	131.08%	91.89%	100.00%	-
DPS	0.83	1.58	1.86	1.86	1.86	1.86	1.49	-32.32%
YoY %	-47.47%	-15.05%	0.00%	0.00%	0.00%	24.83%	-	-
Horiz. %	55.70%	106.04%	124.83%	124.83%	124.83%	124.83%	100.00%	-
NAPS	0.159	0.1582	0.1588	0.1433	0.1424	0.1411	0.141	8.34%
YoY %	0.51%	-0.38%	10.82%	0.63%	0.92%	0.07%	-	-
Horiz. %	112.77%	112.20%	112.62%	101.63%	100.99%	100.07%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	0.40	0.42	0.46	0.49	0.39	0.41	0.30	-
P/RPS	0.86	0.93	0.99	1.07	0.81	0.80	0.56	33.14%
YoY %	-7.53%	-6.06%	-7.48%	32.10%	1.25%	42.86%	-	-
Horiz. %	153.57%	166.07%	176.79%	191.07%	144.64%	142.86%	100.00%	-
P/EPS	10.46	11.98	13.20	15.75	10.03	14.89	10.04	2.77%
YoY %	-12.69%	-9.24%	-16.19%	57.03%	-32.64%	48.31%	-	-
Horiz. %	104.18%	119.32%	131.47%	156.87%	99.90%	148.31%	100.00%	-
EY	9.56	8.35	7.58	6.35	9.97	6.71	9.96	-2.69%
YoY %	14.49%	10.16%	19.37%	-36.31%	48.58%	-32.63%	-	-
Horiz. %	95.98%	83.84%	76.10%	63.76%	100.10%	67.37%	100.00%	-
DY	2.49	4.52	5.43	5.10	6.41	6.10	6.67	-48.18%
YoY %	-44.91%	-16.76%	6.47%	-20.44%	5.08%	-8.55%	-	-
Horiz. %	37.33%	67.77%	81.41%	76.46%	96.10%	91.45%	100.00%	-
P/NAPS	2.11	2.21	2.19	2.58	2.05	2.16	1.58	21.29%
YoY %	-4.52%	0.91%	-15.12%	25.85%	-5.09%	36.71%	-	-
Horiz. %	133.54%	139.87%	138.61%	163.29%	129.75%	136.71%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	04/05/11	28/02/11	09/11/10	27/08/10	12/05/10	03/02/10	29/01/10	-
Price	0.45	0.39	0.41	0.39	0.43	0.40	0.40	-
P/RPS	0.97	0.86	0.88	0.85	0.89	0.78	0.74	19.79%
YoY %	12.79%	-2.27%	3.53%	-4.49%	14.10%	5.41%	-	-
Horiz. %	131.08%	116.22%	118.92%	114.86%	120.27%	105.41%	100.00%	-
P/EPS	11.77	11.12	11.76	12.54	11.06	14.53	13.38	-8.19%
YoY %	5.85%	-5.44%	-6.22%	13.38%	-23.88%	8.59%	-	-
Horiz. %	87.97%	83.11%	87.89%	93.72%	82.66%	108.59%	100.00%	-
EY	8.50	8.99	8.50	7.98	9.04	6.88	7.47	9.00%
YoY %	-5.45%	5.76%	6.52%	-11.73%	31.40%	-7.90%	-	-
Horiz. %	113.79%	120.35%	113.79%	106.83%	121.02%	92.10%	100.00%	-
DY	2.21	4.87	6.10	6.41	5.81	6.25	5.00	-42.00%
YoY %	-54.62%	-20.16%	-4.84%	10.33%	-7.04%	25.00%	-	-
Horiz. %	44.20%	97.40%	122.00%	128.20%	116.20%	125.00%	100.00%	-
P/NAPS	2.37	2.05	1.95	2.05	2.26	2.11	2.11	8.06%
YoY %	15.61%	5.13%	-4.88%	-9.29%	7.11%	0.00%	-	-
Horiz. %	112.32%	97.16%	92.42%	97.16%	107.11%	100.00%	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