[SCNWOLF] QoQ TTM Result on 30-Sep-2009 [#2]

Stock

[SCNWOLF] SCANWOLF CORPORATION BHD

Announcement Date

23-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

30-Sep-2009 [#2]

Profit Trend

QoQ- 60.85%

YoY- -77.32%

Quarter Report

Scanwolf-2Q2010-Announcement.pdf

Latest QR

Upcoming QR

SCNWOLF's Result

SCNWOLF's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	41,519	39,342	37,806	36,247	35,540	36,951	42,214	-1.10%
YoY %	5.53%	4.06%	4.30%	1.99%	-3.82%	-12.47%	-	-
Horiz. %	98.35%	93.20%	89.56%	85.86%	84.19%	87.53%	100.00%	-
PBT	3,131	3,159	2,573	2,141	1,491	2,235	4,510	-21.64%
YoY %	-0.89%	22.77%	20.18%	43.59%	-33.29%	-50.44%	-	-
Horiz. %	69.42%	70.04%	57.05%	47.47%	33.06%	49.56%	100.00%	-
Tax	-690	-651	-795	-822	-671	-819	-536	18.39%
YoY %	-5.99%	18.11%	3.28%	-22.50%	18.07%	-52.80%	-	-
Horiz. %	128.73%	121.46%	148.32%	153.36%	125.19%	152.80%	100.00%	-
NP	2,441	2,508	1,778	1,319	820	1,416	3,974	-27.80%
YoY %	-2.67%	41.06%	34.80%	60.85%	-42.09%	-64.37%	-	-
Horiz. %	61.42%	63.11%	44.74%	33.19%	20.63%	35.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,441	2,508	1,778	1,319	820	1,416	3,974	-27.80%
YoY %	-2.67%	41.06%	34.80%	60.85%	-42.09%	-64.37%	-	-
Horiz. %	61.42%	63.11%	44.74%	33.19%	20.63%	35.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.04%	20.61%	30.90%	38.39%	45.00%	36.64%	11.88%	-
YoY %	6.94%	-33.30%	-19.51%	-14.69%	22.82%	208.42%	-	-
Horiz. %	185.52%	173.48%	260.10%	323.15%	378.79%	308.42%	100.00%	-
Total Cost	39,078	36,834	36,028	34,928	34,720	35,535	38,240	1.45%
YoY %	6.09%	2.24%	3.15%	0.60%	-2.29%	-7.07%	-	-
Horiz. %	102.19%	96.32%	94.22%	91.34%	90.79%	92.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	47,803	29,499	48,410	47,921	48,086	46,629	48,630	-1.14%
YoY %	62.05%	-39.06%	1.02%	-0.34%	3.12%	-4.11%	-	-
Horiz. %	98.30%	60.66%	99.55%	98.54%	98.88%	95.89%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	1,948	4,352	3,602	3,602	3,986	4,777	3,197	-28.19%
YoY %	-55.24%	20.82%	0.00%	-9.63%	-16.56%	49.42%	-	-
Horiz. %	60.93%	136.13%	112.67%	112.67%	124.68%	149.42%	100.00%	-
Div Payout %	79.80%	173.54%	202.61%	273.11%	486.21%	337.41%	80.45%	-
YoY %	-54.02%	-14.35%	-25.81%	-43.83%	44.10%	319.40%	-	-
Horiz. %	99.19%	215.71%	251.85%	339.48%	604.36%	419.40%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	47,803	29,499	48,410	47,921	48,086	46,629	48,630	-1.14%
YoY %	62.05%	-39.06%	1.02%	-0.34%	3.12%	-4.11%	-	-
Horiz. %	98.30%	60.66%	99.55%	98.54%	98.88%	95.89%	100.00%	-
NOSH	79,672	50,000	79,361	79,868	80,144	79,032	79,722	-0.04%
YoY %	59.34%	-37.00%	-0.63%	-0.34%	1.41%	-0.87%	-	-
Horiz. %	99.94%	62.72%	99.55%	100.18%	100.53%	99.13%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	5.88%	6.37%	4.70%	3.64%	2.31%	3.83%	9.41%	-
YoY %	-7.69%	35.53%	29.12%	57.58%	-39.69%	-59.30%	-	-
Horiz. %	62.49%	67.69%	49.95%	38.68%	24.55%	40.70%	100.00%	-
ROE	5.11%	8.50%	3.67%	2.75%	1.71%	3.04%	8.17%	-
YoY %	-39.88%	131.61%	33.45%	60.82%	-43.75%	-62.79%	-	-
Horiz. %	62.55%	104.04%	44.92%	33.66%	20.93%	37.21%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	52.11	78.68	47.64	45.38	44.34	46.75	52.95	-1.06%
YoY %	-33.77%	65.16%	4.98%	2.35%	-5.16%	-11.71%	-	-
Horiz. %	98.41%	148.59%	89.97%	85.70%	83.74%	88.29%	100.00%	-
EPS	3.06	5.02	2.24	1.65	1.02	1.79	4.98	-27.78%
YoY %	-39.04%	124.11%	35.76%	61.76%	-43.02%	-64.06%	-	-
Horiz. %	61.45%	100.80%	44.98%	33.13%	20.48%	35.94%	100.00%	-
DPS	2.45	8.70	4.50	4.50	5.00	6.00	4.01	-28.06%
YoY %	-71.84%	93.33%	0.00%	-10.00%	-16.67%	49.63%	-	-
Horiz. %	61.10%	216.96%	112.22%	112.22%	124.69%	149.63%	100.00%	-
NAPS	0.60	0.59	0.61	0.60	0.60	0.59	0.61	-1.09%
YoY %	1.69%	-3.28%	1.67%	0.00%	1.69%	-3.28%	-	-
Horiz. %	98.36%	96.72%	100.00%	98.36%	98.36%	96.72%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 79,868
RPS	20.48	19.41	18.65	17.88	17.53	18.23	20.82	-1.09%
YoY %	5.51%	4.08%	4.31%	2.00%	-3.84%	-12.44%	-	-
Horiz. %	98.37%	93.23%	89.58%	85.88%	84.20%	87.56%	100.00%	-
EPS	1.20	1.24	0.88	0.65	0.40	0.70	1.96	-27.96%
YoY %	-3.23%	40.91%	35.38%	62.50%	-42.86%	-64.29%	-	-
Horiz. %	61.22%	63.27%	44.90%	33.16%	20.41%	35.71%	100.00%	-
DPS	0.96	2.15	1.78	1.78	1.97	2.36	1.58	-28.32%
YoY %	-55.35%	20.79%	0.00%	-9.64%	-16.53%	49.37%	-	-
Horiz. %	60.76%	136.08%	112.66%	112.66%	124.68%	149.37%	100.00%	-
NAPS	0.2358	0.1455	0.2388	0.2364	0.2372	0.23	0.2399	-1.14%
YoY %	62.06%	-39.07%	1.02%	-0.34%	3.13%	-4.13%	-	-
Horiz. %	98.29%	60.65%	99.54%	98.54%	98.87%	95.87%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	0.35	0.36	0.37	0.40	0.43	0.35	0.47	-
P/RPS	0.67	0.46	0.78	0.88	0.97	0.75	0.89	-17.28%
YoY %	45.65%	-41.03%	-11.36%	-9.28%	29.33%	-15.73%	-	-
Horiz. %	75.28%	51.69%	87.64%	98.88%	108.99%	84.27%	100.00%	-
P/EPS	11.42	7.18	16.52	24.22	42.03	19.53	9.43	13.65%
YoY %	59.05%	-56.54%	-31.79%	-42.37%	115.21%	107.10%	-	-
Horiz. %	121.10%	76.14%	175.19%	256.84%	445.71%	207.10%	100.00%	-
EY	8.75	13.93	6.06	4.13	2.38	5.12	10.61	-12.08%
YoY %	-37.19%	129.87%	46.73%	73.53%	-53.52%	-51.74%	-	-
Horiz. %	82.47%	131.29%	57.12%	38.93%	22.43%	48.26%	100.00%	-
DY	6.99	24.18	12.16	11.25	11.63	17.14	8.53	-12.46%
YoY %	-71.09%	98.85%	8.09%	-3.27%	-32.15%	100.94%	-	-
Horiz. %	81.95%	283.47%	142.56%	131.89%	136.34%	200.94%	100.00%	-
P/NAPS	0.58	0.61	0.61	0.67	0.72	0.59	0.77	-17.25%
YoY %	-4.92%	0.00%	-8.96%	-6.94%	22.03%	-23.38%	-	-
Horiz. %	75.32%	79.22%	79.22%	87.01%	93.51%	76.62%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	23/08/10	24/05/10	22/02/10	23/11/09	24/08/09	25/05/09	23/02/09	-
Price	0.38	0.33	0.32	0.33	0.42	0.46	0.50	-
P/RPS	0.73	0.42	0.67	0.73	0.95	0.98	0.94	-15.55%
YoY %	73.81%	-37.31%	-8.22%	-23.16%	-3.06%	4.26%	-	-
Horiz. %	77.66%	44.68%	71.28%	77.66%	101.06%	104.26%	100.00%	-
P/EPS	12.40	6.58	14.28	19.98	41.05	25.67	10.03	15.23%
YoY %	88.45%	-53.92%	-28.53%	-51.33%	59.91%	155.93%	-	-
Horiz. %	123.63%	65.60%	142.37%	199.20%	409.27%	255.93%	100.00%	-
EY	8.06	15.20	7.00	5.00	2.44	3.89	9.97	-13.25%
YoY %	-46.97%	117.14%	40.00%	104.92%	-37.28%	-60.98%	-	-
Horiz. %	80.84%	152.46%	70.21%	50.15%	24.47%	39.02%	100.00%	-
DY	6.43	26.38	14.06	13.64	11.90	13.04	8.02	-13.73%
YoY %	-75.63%	87.62%	3.08%	14.62%	-8.74%	62.59%	-	-
Horiz. %	80.17%	328.93%	175.31%	170.07%	148.38%	162.59%	100.00%	-
P/NAPS	0.63	0.56	0.52	0.55	0.70	0.78	0.82	-16.15%
YoY %	12.50%	7.69%	-5.45%	-21.43%	-10.26%	-4.88%	-	-
Horiz. %	76.83%	68.29%	63.41%	67.07%	85.37%	95.12%	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