[SCICOM] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
04-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 17.75%
YoY- 26.18%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 142,252 144,672 139,054 131,570 125,560 121,470 116,075 14.50%
PBT 8,448 9,529 8,292 10,052 8,840 6,884 5,653 30.68%
Tax -562 -828 -1,088 -862 -681 -444 536 -
NP 7,886 8,701 7,204 9,190 8,159 6,440 6,189 17.51%
-
NP to SH 7,886 8,701 7,204 9,190 7,805 6,056 5,871 21.71%
-
Tax Rate 6.65% 8.69% 13.12% 8.58% 7.70% 6.45% -9.48% -
Total Cost 134,366 135,971 131,850 122,380 117,401 115,030 109,886 14.33%
-
Net Worth 50,124 50,362 45,178 50,341 47,886 45,320 42,247 12.06%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 5,307 5,307 5,307 5,290 5,276 7,954 7,954 -23.62%
Div Payout % 67.30% 60.99% 73.67% 57.56% 67.61% 131.35% 135.49% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 50,124 50,362 45,178 50,341 47,886 45,320 42,247 12.06%
NOSH 263,815 265,067 265,757 264,953 266,037 266,593 264,047 -0.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.54% 6.01% 5.18% 6.98% 6.50% 5.30% 5.33% -
ROE 15.73% 17.28% 15.95% 18.26% 16.30% 13.36% 13.90% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 53.92 54.58 52.32 49.66 47.20 45.56 43.96 14.57%
EPS 2.99 3.28 2.71 3.47 2.93 2.27 2.22 21.93%
DPS 2.00 2.00 2.00 2.00 2.00 3.00 3.00 -23.66%
NAPS 0.19 0.19 0.17 0.19 0.18 0.17 0.16 12.12%
Adjusted Per Share Value based on latest NOSH - 264,953
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 39.97 40.65 39.08 36.97 35.28 34.13 32.62 14.49%
EPS 2.22 2.45 2.02 2.58 2.19 1.70 1.65 21.85%
DPS 1.49 1.49 1.49 1.49 1.48 2.24 2.24 -23.78%
NAPS 0.1409 0.1415 0.127 0.1415 0.1346 0.1274 0.1187 12.09%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.30 0.22 0.26 0.33 0.34 0.38 0.36 -
P/RPS 0.56 0.40 0.50 0.66 0.72 0.83 0.82 -22.43%
P/EPS 10.04 6.70 9.59 9.51 11.59 16.73 16.19 -27.25%
EY 9.96 14.92 10.43 10.51 8.63 5.98 6.18 37.42%
DY 6.67 9.09 7.69 6.06 5.88 7.89 8.33 -13.75%
P/NAPS 1.58 1.16 1.53 1.74 1.89 2.24 2.25 -20.97%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 29/01/10 28/08/09 06/05/09 04/02/09 22/10/08 25/08/08 29/04/08 -
Price 0.40 0.23 0.25 0.26 0.27 0.35 0.39 -
P/RPS 0.74 0.42 0.48 0.52 0.57 0.77 0.89 -11.56%
P/EPS 13.38 7.01 9.22 7.50 9.20 15.41 17.54 -16.49%
EY 7.47 14.27 10.84 13.34 10.87 6.49 5.70 19.73%
DY 5.00 8.70 8.00 7.69 7.41 8.57 7.69 -24.92%
P/NAPS 2.11 1.21 1.47 1.37 1.50 2.06 2.44 -9.22%

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