[SCICOM] YoY Annualized Quarter Result on 31-Mar-2009 [#3] | Financial Results | I3investor

[SCICOM] YoY Annualized Quarter 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- -43.67%

YoY- 31.63%

Quarter Report

Scicom Quarterly Announcement (March 2009).pdf

SCICOM's Result

SCICOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Annualized Quarter Result
Revenue	128,958	141,990	120,729	142,928	115,218	110,053	69,102	10.94%
YoY %	-9.18%	17.61%	-15.53%	24.05%	4.69%	59.26%	-	-
Horiz. %	186.62%	205.48%	174.71%	206.84%	166.74%	159.26%	100.00%	-
PBT	13,201	12,649	8,369	7,552	5,162	13,122	8,524	7.55%
YoY %	4.36%	51.14%	10.82%	46.30%	-60.66%	53.94%	-	-
Horiz. %	154.87%	148.39%	98.18%	88.60%	60.56%	153.94%	100.00%	-
Tax	-108	-14	209	-1,181	-322	-996	-697	-26.69%
YoY %	-671.43%	-106.70%	117.70%	-266.77%	67.67%	-42.90%	-	-
Horiz. %	15.49%	2.01%	-29.99%	169.44%	46.20%	142.90%	100.00%	-
NP	13,093	12,634	8,578	6,370	4,840	12,126	7,826	8.94%
YoY %	3.63%	47.28%	34.66%	31.61%	-60.09%	54.95%	-	-
Horiz. %	167.30%	161.44%	109.61%	81.40%	61.85%	154.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,094	12,634	8,578	6,370	4,840	12,044	7,826	8.94%
YoY %	3.64%	47.28%	34.66%	31.61%	-59.81%	53.90%	-	-
Horiz. %	167.31%	161.44%	109.61%	81.40%	61.85%	153.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.82%	0.11%	-2.50%	15.64%	6.24%	7.59%	8.18%	-
YoY %	645.45%	104.40%	-115.98%	150.64%	-17.79%	-7.21%	-	-
Horiz. %	10.02%	1.34%	-30.56%	191.20%	76.28%	92.79%	100.00%	-
Total Cost	115,865	129,356	112,150	136,557	110,378	97,926	61,276	11.19%
YoY %	-10.43%	15.34%	-17.87%	23.72%	12.72%	59.81%	-	-
Horiz. %	189.09%	211.10%	183.02%	222.86%	180.13%	159.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	59,162	56,263	50,514	45,125	42,394	41,293	31,928	10.81%
YoY %	5.15%	11.38%	11.94%	6.44%	2.67%	29.33%	-	-
Horiz. %	185.30%	176.22%	158.21%	141.33%	132.78%	129.33%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	3,944	3,948	8,862	7,078	3,532	10,323	3,274	3.14%
YoY %	-0.10%	-55.45%	25.20%	100.40%	-65.79%	215.30%	-	-
Horiz. %	120.46%	120.59%	270.68%	216.19%	107.88%	315.30%	100.00%	-
Div Payout %	30.12%	31.25%	103.31%	111.11%	72.99%	85.71%	41.84%	-
YoY %	-3.62%	-69.75%	-7.02%	52.23%	-14.84%	104.85%	-	-
Horiz. %	71.99%	74.69%	246.92%	265.56%	174.45%	204.85%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	59,162	56,263	50,514	45,125	42,394	41,293	31,928	10.81%
YoY %	5.15%	11.38%	11.94%	6.44%	2.67%	29.33%	-	-
Horiz. %	185.30%	176.22%	158.21%	141.33%	132.78%	129.33%	100.00%	-
NOSH	295,813	296,124	265,867	265,444	264,963	258,085	122,803	15.76%
YoY %	-0.11%	11.38%	0.16%	0.18%	2.67%	110.16%	-	-
Horiz. %	240.88%	241.14%	216.50%	216.15%	215.76%	210.16%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	10.15%	8.90%	7.11%	4.46%	4.20%	11.02%	11.33%	-
YoY %	14.04%	25.18%	59.42%	6.19%	-61.89%	-2.74%	-	-
Horiz. %	89.59%	78.55%	62.75%	39.36%	37.07%	97.26%	100.00%	-
ROE	22.13%	22.46%	16.98%	14.12%	11.42%	29.17%	24.51%	-
YoY %	-1.47%	32.27%	20.25%	23.64%	-60.85%	19.01%	-	-
Horiz. %	90.29%	91.64%	69.28%	57.61%	46.59%	119.01%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	43.59	47.95	45.41	53.84	43.48	42.64	56.27	-4.16%
YoY %	-9.09%	5.59%	-15.66%	23.83%	1.97%	-24.22%	-	-
Horiz. %	77.47%	85.21%	80.70%	95.68%	77.27%	75.78%	100.00%	-
EPS	4.43	4.27	3.23	2.40	1.83	4.67	6.37	-5.86%
YoY %	3.75%	32.20%	34.58%	31.15%	-60.81%	-26.69%	-	-
Horiz. %	69.54%	67.03%	50.71%	37.68%	28.73%	73.31%	100.00%	-
DPS	1.33	1.33	3.33	2.67	1.33	4.00	2.67	-10.95%
YoY %	0.00%	-60.06%	24.72%	100.75%	-66.75%	49.81%	-	-
Horiz. %	49.81%	49.81%	124.72%	100.00%	49.81%	149.81%	100.00%	-
NAPS	0.20	0.19	0.19	0.17	0.16	0.16	0.26	-4.27%
YoY %	5.26%	0.00%	11.76%	6.25%	0.00%	-38.46%	-	-
Horiz. %	76.92%	73.08%	73.08%	65.38%	61.54%	61.54%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 265,757
RPS	36.28	39.95	33.96	40.21	32.41	30.96	19.44	10.94%
YoY %	-9.19%	17.64%	-15.54%	24.07%	4.68%	59.26%	-	-
Horiz. %	186.63%	205.50%	174.69%	206.84%	166.72%	159.26%	100.00%	-
EPS	3.68	3.55	2.41	1.79	1.36	3.39	2.20	8.94%
YoY %	3.66%	47.30%	34.64%	31.62%	-59.88%	54.09%	-	-
Horiz. %	167.27%	161.36%	109.55%	81.36%	61.82%	154.09%	100.00%	-
DPS	1.11	1.11	2.49	1.99	0.99	2.90	0.92	3.17%
YoY %	0.00%	-55.42%	25.13%	101.01%	-65.86%	215.22%	-	-
Horiz. %	120.65%	120.65%	270.65%	216.30%	107.61%	315.22%	100.00%	-
NAPS	0.1664	0.1583	0.1421	0.127	0.1193	0.1162	0.0898	10.81%
YoY %	5.12%	11.40%	11.89%	6.45%	2.67%	29.40%	-	-
Horiz. %	185.30%	176.28%	158.24%	141.43%	132.85%	129.40%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	0.40	0.40	0.39	0.26	0.36	0.59	0.80	-
P/RPS	0.92	0.83	0.86	0.48	0.83	1.38	1.42	-6.97%
YoY %	10.84%	-3.49%	79.17%	-42.17%	-39.86%	-2.82%	-	-
Horiz. %	64.79%	58.45%	60.56%	33.80%	58.45%	97.18%	100.00%	-
P/EPS	9.04	9.37	12.09	10.83	19.71	12.64	12.55	-5.31%
YoY %	-3.52%	-22.50%	11.63%	-45.05%	55.93%	0.72%	-	-
Horiz. %	72.03%	74.66%	96.33%	86.29%	157.05%	100.72%	100.00%	-
EY	11.07	10.67	8.27	9.23	5.07	7.91	7.97	5.62%
YoY %	3.75%	29.02%	-10.40%	82.05%	-35.90%	-0.75%	-	-
Horiz. %	138.90%	133.88%	103.76%	115.81%	63.61%	99.25%	100.00%	-
DY	3.33	3.33	8.55	10.26	3.70	6.78	3.33	0.00%
YoY %	0.00%	-61.05%	-16.67%	177.30%	-45.43%	103.60%	-	-
Horiz. %	100.00%	100.00%	256.76%	308.11%	111.11%	203.60%	100.00%	-
P/NAPS	2.00	2.11	2.05	1.53	2.25	3.69	3.08	-6.93%
YoY %	-5.21%	2.93%	33.99%	-32.00%	-39.02%	19.81%	-	-
Horiz. %	64.94%	68.51%	66.56%	49.68%	73.05%	119.81%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	18/05/12	04/05/11	12/05/10	06/05/09	29/04/08	18/04/07	28/04/06	-
Price	0.37	0.45	0.43	0.25	0.39	0.56	0.80	-
P/RPS	0.85	0.94	0.95	0.46	0.90	1.31	1.42	-8.19%
YoY %	-9.57%	-1.05%	106.52%	-48.89%	-31.30%	-7.75%	-	-
Horiz. %	59.86%	66.20%	66.90%	32.39%	63.38%	92.25%	100.00%	-
P/EPS	8.36	10.55	13.33	10.42	21.35	12.00	12.55	-6.54%
YoY %	-20.76%	-20.86%	27.93%	-51.19%	77.92%	-4.38%	-	-
Horiz. %	66.61%	84.06%	106.22%	83.03%	170.12%	95.62%	100.00%	-
EY	11.96	9.48	7.50	9.60	4.68	8.33	7.97	6.99%
YoY %	26.16%	26.40%	-21.88%	105.13%	-43.82%	4.52%	-	-
Horiz. %	150.06%	118.95%	94.10%	120.45%	58.72%	104.52%	100.00%	-
DY	3.60	2.96	7.75	10.67	3.42	7.14	3.33	1.30%
YoY %	21.62%	-61.81%	-27.37%	211.99%	-52.10%	114.41%	-	-
Horiz. %	108.11%	88.89%	232.73%	320.42%	102.70%	214.41%	100.00%	-
P/NAPS	1.85	2.37	2.26	1.47	2.44	3.50	3.08	-8.13%
YoY %	-21.94%	4.87%	53.74%	-39.75%	-30.29%	13.64%	-	-
Horiz. %	60.06%	76.95%	73.38%	47.73%	79.22%	113.64%	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

Post a Comment

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:50:00

EMA 5

5 Mins

BUY

2024-07-03 16:40:00

ADX

5 Mins

BUY

2024-07-03 16:00:00

ADX

30 Mins

SELL

2024-07-03 12:00:00

EMA 5

Hourly

SELL

2024-07-03 10:20:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

AmInvest Research Reports

STRATEGY - 2H2024 Focus on Selective Stock Plays

2

TA Sector Research

Technology Sector - Robust Outlook Intact

3

save malaysia!

Fund with 24% returns bets on long-term stock rally for Malaysia

4

save malaysia!

Anwar vows to unlock Malaysia's high potential

5

save malaysia!

JS-SEZ will benefit multiple sectors, entire supply chain - UOB CEO

6

TA Sector Research

Power & Utilities Sector - Growing Demand from Data Centre and Energy Transition

7

save malaysia!

Telcos for second 5G network to be selected by end of 2024 - Gobind

8

save malaysia!

Investments increased in Q1 this year, PM unfazed by FDIs decreased last year

Hot Stocks Today >

1

DAGANG NEXCHANGE BERHAD

1000

2

PERAK TRANSIT BERHAD

970

3

MALAYSIAN PACIFIC INDUSTRIES

941

4

SALCON BHD

878

5

HONG LEONG INDUSTRIES BHD

840

6

YTL POWER INTERNATIONAL BHD

704

7

WCT HOLDINGS BERHAD

579

8

GENTING BHD

577

9

JCY INTERNATIONAL BERHAD

555

10

PUBLIC BANK BHD

535

Daily Stocks

0.02

0.00

141,839,900

0.005

0.00

75,002,700

0.055

+0.01

56,261,700

0.005

0.00

12,469,600

0.005

0.00

6,870,400

TECHBASE-LR

0.005

0.00

2,810,600

0.005

0.00

300,000

SIMEPROP-C24

0.36

-0.035

100,000

0.005

0.00

73,200

0.005

0.00

73,200

More active Stocks

0.055

+0.01

56,261,700

0.02

0.00

141,839,900

0.005

0.00

75,002,700

0.005

0.00

12,469,600

0.005

0.00

6,870,400

TECHBASE-LR

0.005

0.00

2,810,600

0.005

0.00

300,000

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....