[SCICOM] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 12.11%
YoY- 34.12%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 196,295 190,150 184,770 179,004 176,834 171,601 170,936 9.66%
PBT 44,908 40,829 39,818 38,560 34,043 31,502 29,422 32.60%
Tax -3,306 -64 -46 -48 123 50 -194 563.36%
NP 41,602 40,765 39,772 38,512 34,166 31,553 29,228 26.56%
-
NP to SH 41,947 41,110 40,138 38,896 34,694 32,132 29,886 25.38%
-
Tax Rate 7.36% 0.16% 0.12% 0.12% -0.36% -0.16% 0.66% -
Total Cost 154,693 149,385 144,998 140,492 142,668 140,048 141,708 6.02%
-
Net Worth 92,418 88,863 85,308 81,754 81,754 78,199 74,645 15.31%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 31,990 28,436 28,436 28,436 26,659 26,066 24,881 18.25%
Div Payout % 76.26% 69.17% 70.85% 73.11% 76.84% 81.12% 83.26% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 92,418 88,863 85,308 81,754 81,754 78,199 74,645 15.31%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 21.19% 21.44% 21.53% 21.51% 19.32% 18.39% 17.10% -
ROE 45.39% 46.26% 47.05% 47.58% 42.44% 41.09% 40.04% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 55.22 53.50 51.98 50.36 49.75 48.28 48.09 9.66%
EPS 11.80 11.56 11.30 10.96 9.76 9.57 9.18 18.23%
DPS 9.00 8.00 8.00 8.00 7.50 7.33 7.00 18.25%
NAPS 0.26 0.25 0.24 0.23 0.23 0.22 0.21 15.31%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 55.16 53.43 51.92 50.30 49.69 48.22 48.03 9.67%
EPS 11.79 11.55 11.28 10.93 9.75 9.03 8.40 25.38%
DPS 8.99 7.99 7.99 7.99 7.49 7.32 6.99 18.28%
NAPS 0.2597 0.2497 0.2397 0.2297 0.2297 0.2197 0.2098 15.30%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.27 2.39 1.98 1.81 2.04 1.99 1.52 -
P/RPS 4.11 4.47 3.81 3.59 4.10 4.12 3.16 19.17%
P/EPS 19.24 20.66 17.53 16.54 20.90 22.01 18.08 4.23%
EY 5.20 4.84 5.70 6.05 4.78 4.54 5.53 -4.02%
DY 3.96 3.35 4.04 4.42 3.68 3.69 4.61 -9.64%
P/NAPS 8.73 9.56 8.25 7.87 8.87 9.05 7.24 13.30%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 24/05/16 25/02/16 30/11/15 21/08/15 25/05/15 09/02/15 -
Price 2.10 2.33 2.24 2.09 1.75 2.10 1.87 -
P/RPS 3.80 4.36 4.31 4.15 3.52 4.35 3.89 -1.54%
P/EPS 17.80 20.15 19.84 19.10 17.93 23.23 22.24 -13.80%
EY 5.62 4.96 5.04 5.24 5.58 4.30 4.50 15.98%
DY 4.29 3.43 3.57 3.83 4.29 3.49 3.74 9.58%
P/NAPS 8.08 9.32 9.33 9.09 7.61 9.55 8.90 -6.24%

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