[SCICOM] YoY TTM Result on 31-Mar-2011 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
04-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 9.66%
YoY- 9.87%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 148,553 135,231 131,201 138,614 128,023 139,054 116,075 4.19%
PBT 21,276 13,179 13,013 10,834 10,142 8,292 5,653 24.70%
Tax 226 8 608 545 215 -1,088 536 -13.39%
NP 21,502 13,187 13,621 11,379 10,357 7,204 6,189 23.05%
-
NP to SH 21,890 13,484 13,628 11,379 10,357 7,204 5,871 24.51%
-
Tax Rate -1.06% -0.06% -4.67% -5.03% -2.12% 13.12% -9.48% -
Total Cost 127,051 122,044 117,580 127,235 117,666 131,850 109,886 2.44%
-
Net Worth 71,090 65,166 59,352 56,524 50,613 45,178 42,247 9.05%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 20,734 5,924 8,884 2,958 6,624 5,307 7,954 17.30%
Div Payout % 94.72% 43.94% 65.19% 26.00% 63.96% 73.67% 135.49% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 71,090 65,166 59,352 56,524 50,613 45,178 42,247 9.05%
NOSH 296,211 296,211 296,764 297,499 266,385 265,757 264,047 1.93%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 14.47% 9.75% 10.38% 8.21% 8.09% 5.18% 5.33% -
ROE 30.79% 20.69% 22.96% 20.13% 20.46% 15.95% 13.90% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 50.15 45.65 44.21 46.59 48.06 52.32 43.96 2.21%
EPS 7.39 4.55 4.59 3.82 3.89 2.71 2.22 22.18%
DPS 7.00 2.00 3.00 0.99 2.50 2.00 3.00 15.15%
NAPS 0.24 0.22 0.20 0.19 0.19 0.17 0.16 6.98%
Adjusted Per Share Value based on latest NOSH - 297,499
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 41.79 38.04 36.91 39.00 36.02 39.12 32.66 4.19%
EPS 6.16 3.79 3.83 3.20 2.91 2.03 1.65 24.53%
DPS 5.83 1.67 2.50 0.83 1.86 1.49 2.24 17.27%
NAPS 0.20 0.1833 0.167 0.159 0.1424 0.1271 0.1189 9.04%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.93 0.45 0.40 0.40 0.39 0.26 0.36 -
P/RPS 1.85 0.99 0.90 0.86 0.81 0.50 0.82 14.51%
P/EPS 12.58 9.89 8.71 10.46 10.03 9.59 16.19 -4.11%
EY 7.95 10.12 11.48 9.56 9.97 10.43 6.18 4.28%
DY 7.53 4.44 7.50 2.49 6.41 7.69 8.33 -1.66%
P/NAPS 3.88 2.05 2.00 2.11 2.05 1.53 2.25 9.50%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 23/05/13 18/05/12 04/05/11 12/05/10 06/05/09 29/04/08 -
Price 1.06 0.44 0.37 0.45 0.43 0.25 0.39 -
P/RPS 2.11 0.96 0.84 0.97 0.89 0.48 0.89 15.46%
P/EPS 14.34 9.67 8.06 11.77 11.06 9.22 17.54 -3.29%
EY 6.97 10.35 12.41 8.50 9.04 10.84 5.70 3.40%
DY 6.60 4.55 8.11 2.21 5.81 8.00 7.69 -2.51%
P/NAPS 4.42 2.00 1.85 2.37 2.26 1.47 2.44 10.40%

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