[SCICOM] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
06-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -21.61%
YoY- 22.7%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 134,857 142,252 144,672 139,054 131,570 125,560 121,470 7.19%
PBT 7,636 8,448 9,529 8,292 10,052 8,840 6,884 7.13%
Tax -367 -562 -828 -1,088 -862 -681 -444 -11.89%
NP 7,269 7,886 8,701 7,204 9,190 8,159 6,440 8.38%
-
NP to SH 7,269 7,886 8,701 7,204 9,190 7,805 6,056 12.90%
-
Tax Rate 4.81% 6.65% 8.69% 13.12% 8.58% 7.70% 6.45% -
Total Cost 127,588 134,366 135,971 131,850 122,380 117,401 115,030 7.13%
-
Net Worth 50,169 50,124 50,362 45,178 50,341 47,886 45,320 6.99%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,618 5,307 5,307 5,307 5,290 5,276 7,954 -11.50%
Div Payout % 91.05% 67.30% 60.99% 73.67% 57.56% 67.61% 131.35% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 50,169 50,124 50,362 45,178 50,341 47,886 45,320 6.99%
NOSH 264,047 263,815 265,067 265,757 264,953 266,037 266,593 -0.63%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.39% 5.54% 6.01% 5.18% 6.98% 6.50% 5.30% -
ROE 14.49% 15.73% 17.28% 15.95% 18.26% 16.30% 13.36% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 51.07 53.92 54.58 52.32 49.66 47.20 45.56 7.88%
EPS 2.75 2.99 3.28 2.71 3.47 2.93 2.27 13.60%
DPS 2.50 2.00 2.00 2.00 2.00 2.00 3.00 -11.41%
NAPS 0.19 0.19 0.19 0.17 0.19 0.18 0.17 7.67%
Adjusted Per Share Value based on latest NOSH - 265,757
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 37.90 39.97 40.65 39.08 36.97 35.28 34.13 7.21%
EPS 2.04 2.22 2.45 2.02 2.58 2.19 1.70 12.88%
DPS 1.86 1.49 1.49 1.49 1.49 1.48 2.24 -11.62%
NAPS 0.141 0.1409 0.1415 0.127 0.1415 0.1346 0.1274 6.97%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.41 0.30 0.22 0.26 0.33 0.34 0.38 -
P/RPS 0.80 0.56 0.40 0.50 0.66 0.72 0.83 -2.41%
P/EPS 14.89 10.04 6.70 9.59 9.51 11.59 16.73 -7.45%
EY 6.71 9.96 14.92 10.43 10.51 8.63 5.98 7.95%
DY 6.10 6.67 9.09 7.69 6.06 5.88 7.89 -15.72%
P/NAPS 2.16 1.58 1.16 1.53 1.74 1.89 2.24 -2.38%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 03/02/10 29/01/10 28/08/09 06/05/09 04/02/09 22/10/08 25/08/08 -
Price 0.40 0.40 0.23 0.25 0.26 0.27 0.35 -
P/RPS 0.78 0.74 0.42 0.48 0.52 0.57 0.77 0.86%
P/EPS 14.53 13.38 7.01 9.22 7.50 9.20 15.41 -3.83%
EY 6.88 7.47 14.27 10.84 13.34 10.87 6.49 3.95%
DY 6.25 5.00 8.70 8.00 7.69 7.41 8.57 -18.93%
P/NAPS 2.11 2.11 1.21 1.47 1.37 1.50 2.06 1.60%

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