[SCICOM] YoY Annual (Unaudited) Result on 30-Jun-2009 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
YoY- 43.68%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 131,226 140,975 122,668 144,672 118,272 109,003 77,905 9.07%
PBT 13,488 12,599 7,502 9,529 6,500 11,280 10,760 3.83%
Tax 125 678 835 -828 -444 31 -1,669 -
NP 13,613 13,277 8,337 8,701 6,056 11,311 9,091 6.95%
-
NP to SH 13,736 13,282 8,337 8,701 6,056 11,315 9,091 7.11%
-
Tax Rate -0.93% -5.38% -11.13% 8.69% 6.83% -0.27% 15.51% -
Total Cost 117,613 127,698 114,331 135,971 112,216 97,692 68,814 9.33%
-
Net Worth 65,166 59,162 50,446 50,402 45,154 44,423 34,194 11.33%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 5,924 5,916 6,637 5,305 5,312 7,839 8,925 -6.59%
Div Payout % 43.13% 44.54% 79.62% 60.98% 87.72% 69.28% 98.18% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 65,166 59,162 50,446 50,402 45,154 44,423 34,194 11.33%
NOSH 296,211 295,812 265,509 265,274 265,614 261,316 117,911 16.57%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.37% 9.42% 6.80% 6.01% 5.12% 10.38% 11.67% -
ROE 21.08% 22.45% 16.53% 17.26% 13.41% 25.47% 26.59% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 44.30 47.66 46.20 54.54 44.53 41.71 66.07 -6.43%
EPS 4.64 4.49 3.14 3.28 2.28 4.33 7.71 -8.10%
DPS 2.00 2.00 2.50 2.00 2.00 3.00 7.57 -19.87%
NAPS 0.22 0.20 0.19 0.19 0.17 0.17 0.29 -4.49%
Adjusted Per Share Value based on latest NOSH - 265,067
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 36.92 39.66 34.51 40.70 33.27 30.67 21.92 9.06%
EPS 3.86 3.74 2.35 2.45 1.70 3.18 2.56 7.07%
DPS 1.67 1.66 1.87 1.49 1.49 2.21 2.51 -6.55%
NAPS 0.1833 0.1664 0.1419 0.1418 0.127 0.125 0.0962 11.33%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.36 0.39 0.49 0.22 0.38 0.60 0.79 -
P/RPS 0.81 0.82 1.06 0.40 0.85 1.44 1.20 -6.33%
P/EPS 7.76 8.69 15.61 6.71 16.67 13.86 10.25 -4.52%
EY 12.88 11.51 6.41 14.91 6.00 7.22 9.76 4.72%
DY 5.56 5.13 5.10 9.09 5.26 5.00 9.58 -8.66%
P/NAPS 1.64 1.95 2.58 1.16 2.24 3.53 2.72 -8.07%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 15/08/11 27/08/10 28/08/09 25/08/08 30/07/07 25/07/06 -
Price 0.38 0.39 0.39 0.23 0.35 0.54 0.94 -
P/RPS 0.86 0.82 0.84 0.42 0.79 1.29 1.42 -8.01%
P/EPS 8.19 8.69 12.42 7.01 15.35 12.47 12.19 -6.40%
EY 12.20 11.51 8.05 14.26 6.51 8.02 8.20 6.83%
DY 5.26 5.13 6.41 8.70 5.71 5.56 8.05 -6.84%
P/NAPS 1.73 1.95 2.05 1.21 2.06 3.18 3.24 -9.92%

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