[SCICOM] YoY Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 29.58%
YoY- -4.18%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 133,844 131,226 140,975 122,668 144,672 118,272 109,003 3.47%
PBT 14,652 13,488 12,599 7,502 9,529 6,500 11,280 4.45%
Tax -96 125 678 835 -828 -444 31 -
NP 14,556 13,613 13,277 8,337 8,701 6,056 11,311 4.28%
-
NP to SH 14,852 13,736 13,282 8,337 8,701 6,056 11,315 4.63%
-
Tax Rate 0.66% -0.93% -5.38% -11.13% 8.69% 6.83% -0.27% -
Total Cost 119,288 117,613 127,698 114,331 135,971 112,216 97,692 3.38%
-
Net Worth 71,090 65,166 59,162 50,446 50,402 45,154 44,423 8.14%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 8,886 5,924 5,916 6,637 5,305 5,312 7,839 2.10%
Div Payout % 59.83% 43.13% 44.54% 79.62% 60.98% 87.72% 69.28% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 71,090 65,166 59,162 50,446 50,402 45,154 44,423 8.14%
NOSH 296,211 296,211 295,812 265,509 265,274 265,614 261,316 2.10%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.88% 10.37% 9.42% 6.80% 6.01% 5.12% 10.38% -
ROE 20.89% 21.08% 22.45% 16.53% 17.26% 13.41% 25.47% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 45.19 44.30 47.66 46.20 54.54 44.53 41.71 1.34%
EPS 5.01 4.64 4.49 3.14 3.28 2.28 4.33 2.45%
DPS 3.00 2.00 2.00 2.50 2.00 2.00 3.00 0.00%
NAPS 0.24 0.22 0.20 0.19 0.19 0.17 0.17 5.91%
Adjusted Per Share Value based on latest NOSH - 268,028
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 37.65 36.92 39.66 34.51 40.70 33.27 30.67 3.47%
EPS 4.18 3.86 3.74 2.35 2.45 1.70 3.18 4.65%
DPS 2.50 1.67 1.66 1.87 1.49 1.49 2.21 2.07%
NAPS 0.20 0.1833 0.1664 0.1419 0.1418 0.127 0.125 8.14%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.48 0.36 0.39 0.49 0.22 0.38 0.60 -
P/RPS 1.06 0.81 0.82 1.06 0.40 0.85 1.44 -4.97%
P/EPS 9.57 7.76 8.69 15.61 6.71 16.67 13.86 -5.98%
EY 10.45 12.88 11.51 6.41 14.91 6.00 7.22 6.35%
DY 6.25 5.56 5.13 5.10 9.09 5.26 5.00 3.78%
P/NAPS 2.00 1.64 1.95 2.58 1.16 2.24 3.53 -9.02%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 27/08/12 15/08/11 27/08/10 28/08/09 25/08/08 30/07/07 -
Price 0.445 0.38 0.39 0.39 0.23 0.35 0.54 -
P/RPS 0.98 0.86 0.82 0.84 0.42 0.79 1.29 -4.47%
P/EPS 8.88 8.19 8.69 12.42 7.01 15.35 12.47 -5.49%
EY 11.27 12.20 11.51 8.05 14.26 6.51 8.02 5.82%
DY 6.74 5.26 5.13 6.41 8.70 5.71 5.56 3.25%
P/NAPS 1.85 1.73 1.95 2.05 1.21 2.06 3.18 -8.62%

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