[SCICOM] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
04-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 0.27%
YoY- 124.32%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 133,062 143,312 121,154 140,784 120,584 109,698 59,280 14.41%
PBT 13,962 12,582 8,660 12,446 6,110 15,158 6,822 12.67%
Tax -374 -56 -214 -1,136 -300 -2,140 -6 99.05%
NP 13,588 12,526 8,446 11,310 5,810 13,018 6,816 12.17%
-
NP to SH 13,590 12,526 8,446 11,310 5,042 13,026 6,816 12.18%
-
Tax Rate 2.68% 0.45% 2.47% 9.13% 4.91% 14.12% 0.09% -
Total Cost 119,474 130,786 112,708 129,474 114,774 96,680 52,464 14.69%
-
Net Worth 62,312 56,130 50,463 50,443 45,112 41,517 28,040 14.22%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 5,934 5,908 7,967 5,309 5,307 10,379 - -
Div Payout % 43.67% 47.17% 94.34% 46.95% 105.26% 79.68% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 62,312 56,130 50,463 50,443 45,112 41,517 28,040 14.22%
NOSH 296,724 295,424 265,597 265,492 265,368 259,482 107,848 18.36%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.21% 8.74% 6.97% 8.03% 4.82% 11.87% 11.50% -
ROE 21.81% 22.32% 16.74% 22.42% 11.18% 31.38% 24.31% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 44.84 48.51 45.62 53.03 45.44 42.28 54.97 -3.33%
EPS 4.58 4.24 3.18 4.26 1.90 5.02 6.32 -5.22%
DPS 2.00 2.00 3.00 2.00 2.00 4.00 0.00 -
NAPS 0.21 0.19 0.19 0.19 0.17 0.16 0.26 -3.49%
Adjusted Per Share Value based on latest NOSH - 264,953
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 37.39 40.27 34.05 39.56 33.88 30.83 16.66 14.41%
EPS 3.82 3.52 2.37 3.18 1.42 3.66 1.92 12.14%
DPS 1.67 1.66 2.24 1.49 1.49 2.92 0.00 -
NAPS 0.1751 0.1577 0.1418 0.1417 0.1268 0.1167 0.0788 14.22%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.40 0.42 0.41 0.33 0.37 0.61 0.67 -
P/RPS 0.89 0.87 0.90 0.62 0.81 1.44 1.22 -5.11%
P/EPS 8.73 9.91 12.89 7.75 19.47 12.15 10.60 -3.18%
EY 11.45 10.10 7.76 12.91 5.14 8.23 9.43 3.28%
DY 5.00 4.76 7.32 6.06 5.41 6.56 0.00 -
P/NAPS 1.90 2.21 2.16 1.74 2.18 3.81 2.58 -4.96%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 17/02/12 28/02/11 03/02/10 04/02/09 28/01/08 08/02/07 27/01/06 -
Price 0.39 0.39 0.40 0.26 0.40 0.63 0.64 -
P/RPS 0.87 0.80 0.88 0.49 0.88 1.49 1.16 -4.67%
P/EPS 8.52 9.20 12.58 6.10 21.05 12.55 10.13 -2.84%
EY 11.74 10.87 7.95 16.38 4.75 7.97 9.88 2.91%
DY 5.13 5.13 7.50 7.69 5.00 6.35 0.00 -
P/NAPS 1.86 2.05 2.11 1.37 2.35 3.94 2.46 -4.55%

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