[SCICOM] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
05-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -9.58%
YoY- -12.26%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 179,004 173,916 148,100 137,436 136,900 135,364 124,028 6.30%
PBT 38,560 28,664 20,264 12,288 15,168 11,296 7,760 30.61%
Tax -48 -332 540 48 -1,012 856 260 -
NP 38,512 28,332 20,804 12,336 14,156 12,152 8,020 29.87%
-
NP to SH 38,896 29,000 20,912 12,420 14,156 12,152 8,020 30.08%
-
Tax Rate 0.12% 1.16% -2.66% -0.39% 6.67% -7.58% -3.35% -
Total Cost 140,492 145,584 127,296 125,100 122,744 123,212 116,008 3.24%
-
Net Worth 81,754 74,052 71,090 65,166 59,478 56,458 50,124 8.49%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 28,436 17,772 11,848 - 11,895 - - -
Div Payout % 73.11% 61.29% 56.66% - 84.03% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 81,754 74,052 71,090 65,166 59,478 56,458 50,124 8.49%
NOSH 355,454 296,211 296,211 296,211 297,394 268,849 263,815 5.09%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 21.51% 16.29% 14.05% 8.98% 10.34% 8.98% 6.47% -
ROE 47.58% 39.16% 29.42% 19.06% 23.80% 21.52% 16.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 50.36 58.71 50.00 46.40 46.03 50.35 47.01 1.15%
EPS 10.96 9.80 7.04 4.20 4.76 4.52 3.04 23.81%
DPS 8.00 6.00 4.00 0.00 4.00 0.00 0.00 -
NAPS 0.23 0.25 0.24 0.22 0.20 0.21 0.19 3.23%
Adjusted Per Share Value based on latest NOSH - 296,211
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 50.36 48.93 41.67 38.66 38.51 38.08 34.89 6.30%
EPS 10.96 8.16 5.88 3.49 3.98 3.42 2.26 30.08%
DPS 8.00 5.00 3.33 0.00 3.35 0.00 0.00 -
NAPS 0.23 0.2083 0.20 0.1833 0.1673 0.1588 0.141 8.49%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.81 2.01 0.51 0.40 0.40 0.46 0.30 -
P/RPS 3.59 3.42 1.02 0.86 0.87 0.91 0.64 33.27%
P/EPS 16.54 20.53 7.22 9.54 8.40 10.18 9.87 8.98%
EY 6.05 4.87 13.84 10.48 11.90 9.83 10.13 -8.22%
DY 4.42 2.99 7.84 0.00 10.00 0.00 0.00 -
P/NAPS 7.87 8.04 2.13 1.82 2.00 2.19 1.58 30.66%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 17/11/14 18/11/13 05/11/12 02/11/11 09/11/10 29/01/10 -
Price 2.09 2.00 0.715 0.40 0.45 0.41 0.40 -
P/RPS 4.15 3.41 1.43 0.86 0.98 0.81 0.85 30.23%
P/EPS 19.10 20.43 10.13 9.54 9.45 9.07 13.16 6.40%
EY 5.24 4.90 9.87 10.48 10.58 11.02 7.60 -6.00%
DY 3.83 3.00 5.59 0.00 8.89 0.00 0.00 -
P/NAPS 9.09 8.00 2.98 1.82 2.25 1.95 2.11 27.54%

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