[SCICOM] QoQ TTM Result on 30-Jun-2011 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 16.72%
YoY- 59.31%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 131,201 135,850 141,359 140,975 138,614 133,747 125,502 3.00%
PBT 13,013 13,289 13,567 12,599 10,834 9,585 8,508 32.71%
Tax 608 519 211 678 545 792 862 -20.74%
NP 13,621 13,808 13,778 13,277 11,379 10,377 9,370 28.29%
-
NP to SH 13,628 13,814 13,783 13,282 11,379 10,377 9,370 28.34%
-
Tax Rate -4.67% -3.91% -1.56% -5.38% -5.03% -8.26% -10.13% -
Total Cost 117,580 122,042 127,581 127,698 127,235 123,370 116,132 0.82%
-
Net Worth 59,352 62,159 59,478 59,007 56,524 56,215 56,458 3.38%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 8,884 8,884 8,883 5,909 2,958 5,622 6,624 21.59%
Div Payout % 65.19% 64.31% 64.45% 44.49% 26.00% 54.18% 70.70% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 59,352 62,159 59,478 59,007 56,524 56,215 56,458 3.38%
NOSH 296,764 295,999 297,394 295,038 297,499 295,871 268,849 6.80%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.38% 10.16% 9.75% 9.42% 8.21% 7.76% 7.47% -
ROE 22.96% 22.22% 23.17% 22.51% 20.13% 18.46% 16.60% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 44.21 45.90 47.53 47.78 46.59 45.20 46.68 -3.55%
EPS 4.59 4.67 4.63 4.50 3.82 3.51 3.49 20.01%
DPS 3.00 3.00 3.00 2.00 0.99 1.90 2.50 12.91%
NAPS 0.20 0.21 0.20 0.20 0.19 0.19 0.21 -3.19%
Adjusted Per Share Value based on latest NOSH - 295,038
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 36.91 38.22 39.77 39.66 39.00 37.63 35.31 2.99%
EPS 3.83 3.89 3.88 3.74 3.20 2.92 2.64 28.12%
DPS 2.50 2.50 2.50 1.66 0.83 1.58 1.86 21.76%
NAPS 0.167 0.1749 0.1673 0.166 0.159 0.1582 0.1588 3.41%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.40 0.40 0.40 0.39 0.40 0.42 0.46 -
P/RPS 0.90 0.87 0.84 0.82 0.86 0.93 0.99 -6.15%
P/EPS 8.71 8.57 8.63 8.66 10.46 11.98 13.20 -24.18%
EY 11.48 11.67 11.59 11.54 9.56 8.35 7.58 31.84%
DY 7.50 7.50 7.50 5.14 2.49 4.52 5.43 24.00%
P/NAPS 2.00 1.90 2.00 1.95 2.11 2.21 2.19 -5.86%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 18/05/12 17/02/12 02/11/11 15/08/11 04/05/11 28/02/11 09/11/10 -
Price 0.37 0.39 0.45 0.39 0.45 0.39 0.41 -
P/RPS 0.84 0.85 0.95 0.82 0.97 0.86 0.88 -3.05%
P/EPS 8.06 8.36 9.71 8.66 11.77 11.12 11.76 -22.24%
EY 12.41 11.97 10.30 11.54 8.50 8.99 8.50 28.66%
DY 8.11 7.69 6.67 5.14 2.21 4.87 6.10 20.88%
P/NAPS 1.85 1.86 2.25 1.95 2.37 2.05 1.95 -3.44%

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