[SCICOM] YoY Cumulative 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- 100.53%
YoY- 124.32%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 66,531 71,656 60,577 70,392 60,292 54,849 29,640 14.41%
PBT 6,981 6,291 4,330 6,223 3,055 7,579 3,411 12.67%
Tax -187 -28 -107 -568 -150 -1,070 -3 99.05%
NP 6,794 6,263 4,223 5,655 2,905 6,509 3,408 12.17%
-
NP to SH 6,795 6,263 4,223 5,655 2,521 6,513 3,408 12.18%
-
Tax Rate 2.68% 0.45% 2.47% 9.13% 4.91% 14.12% 0.09% -
Total Cost 59,737 65,393 56,354 64,737 57,387 48,340 26,232 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 2,967 2,954 3,983 2,654 2,653 5,189 - -
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 10.90% 11.16% 8.37% 11.21% 5.59% 15.69% 12.15% -
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 22.42 24.26 22.81 26.51 22.72 21.14 27.48 -3.33%
EPS 2.29 2.12 1.59 2.13 0.95 2.51 3.16 -5.22%
DPS 1.00 1.00 1.50 1.00 1.00 2.00 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 18.70 20.14 17.02 19.78 16.94 15.41 8.33 14.42%
EPS 1.91 1.76 1.19 1.59 0.71 1.83 0.96 12.14%
DPS 0.83 0.83 1.12 0.75 0.75 1.46 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 1.78 1.73 1.80 1.24 1.63 2.89 2.44 -5.11%
P/EPS 17.47 19.81 25.79 15.49 38.95 24.30 21.20 -3.17%
EY 5.73 5.05 3.88 6.45 2.57 4.11 4.72 3.28%
DY 2.50 2.38 3.66 3.03 2.70 3.28 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 1.74 1.61 1.75 0.98 1.76 2.98 2.33 -4.74%
P/EPS 17.03 18.40 25.16 12.21 42.11 25.10 20.25 -2.84%
EY 5.87 5.44 3.98 8.19 2.38 3.98 4.94 2.91%
DY 2.56 2.56 3.75 3.85 2.50 3.17 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