[SCICOM] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 10.75%
YoY- 42.76%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 141,359 140,975 138,614 133,747 125,502 122,668 128,023 6.82%
PBT 13,567 12,599 10,834 9,585 8,508 7,624 10,142 21.38%
Tax 211 678 545 792 862 713 215 -1.24%
NP 13,778 13,277 11,379 10,377 9,370 8,337 10,357 20.93%
-
NP to SH 13,783 13,282 11,379 10,377 9,370 8,337 10,357 20.96%
-
Tax Rate -1.56% -5.38% -5.03% -8.26% -10.13% -9.35% -2.12% -
Total Cost 127,581 127,698 127,235 123,370 116,132 114,331 117,666 5.53%
-
Net Worth 59,478 59,007 56,524 56,215 56,458 50,925 50,613 11.34%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 8,883 5,909 2,958 5,622 6,624 6,624 6,624 21.58%
Div Payout % 64.45% 44.49% 26.00% 54.18% 70.70% 79.46% 63.96% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 59,478 59,007 56,524 56,215 56,458 50,925 50,613 11.34%
NOSH 297,394 295,038 297,499 295,871 268,849 268,028 266,385 7.60%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.75% 9.42% 8.21% 7.76% 7.47% 6.80% 8.09% -
ROE 23.17% 22.51% 20.13% 18.46% 16.60% 16.37% 20.46% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 47.53 47.78 46.59 45.20 46.68 45.77 48.06 -0.73%
EPS 4.63 4.50 3.82 3.51 3.49 3.11 3.89 12.29%
DPS 3.00 2.00 0.99 1.90 2.50 2.50 2.50 12.91%
NAPS 0.20 0.20 0.19 0.19 0.21 0.19 0.19 3.47%
Adjusted Per Share Value based on latest NOSH - 295,871
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 39.77 39.66 39.00 37.63 35.31 34.51 36.02 6.81%
EPS 3.88 3.74 3.20 2.92 2.64 2.35 2.91 21.12%
DPS 2.50 1.66 0.83 1.58 1.86 1.86 1.86 21.76%
NAPS 0.1673 0.166 0.159 0.1582 0.1588 0.1433 0.1424 11.33%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.40 0.39 0.40 0.42 0.46 0.49 0.39 -
P/RPS 0.84 0.82 0.86 0.93 0.99 1.07 0.81 2.45%
P/EPS 8.63 8.66 10.46 11.98 13.20 15.75 10.03 -9.52%
EY 11.59 11.54 9.56 8.35 7.58 6.35 9.97 10.54%
DY 7.50 5.14 2.49 4.52 5.43 5.10 6.41 11.02%
P/NAPS 2.00 1.95 2.11 2.21 2.19 2.58 2.05 -1.63%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 02/11/11 15/08/11 04/05/11 28/02/11 09/11/10 27/08/10 12/05/10 -
Price 0.45 0.39 0.45 0.39 0.41 0.39 0.43 -
P/RPS 0.95 0.82 0.97 0.86 0.88 0.85 0.89 4.44%
P/EPS 9.71 8.66 11.77 11.12 11.76 12.54 11.06 -8.30%
EY 10.30 11.54 8.50 8.99 8.50 7.98 9.04 9.07%
DY 6.67 5.14 2.21 4.87 6.10 6.41 5.81 9.63%
P/NAPS 2.25 1.95 2.37 2.05 1.95 2.05 2.26 -0.29%

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