[SCICOM] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
07-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- 14.63%
YoY- 23.62%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 199,486 203,198 207,226 208,220 196,295 190,150 184,770 5.24%
PBT 49,774 51,081 52,434 52,100 44,908 40,829 39,818 16.05%
Tax -4,692 -4,042 -4,498 -4,356 -3,306 -64 -46 2089.22%
NP 45,082 47,038 47,936 47,744 41,602 40,765 39,772 8.72%
-
NP to SH 45,398 47,370 48,270 48,084 41,947 41,110 40,138 8.56%
-
Tax Rate 9.43% 7.91% 8.58% 8.36% 7.36% 0.16% 0.12% -
Total Cost 154,404 156,160 159,290 160,476 154,693 149,385 144,998 4.28%
-
Net Worth 106,636 103,081 99,527 95,972 92,418 88,863 85,308 16.05%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 31,990 28,436 28,436 28,436 31,990 28,436 28,436 8.17%
Div Payout % 70.47% 60.03% 58.91% 59.14% 76.26% 69.17% 70.85% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 106,636 103,081 99,527 95,972 92,418 88,863 85,308 16.05%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 22.60% 23.15% 23.13% 22.93% 21.19% 21.44% 21.53% -
ROE 42.57% 45.95% 48.50% 50.10% 45.39% 46.26% 47.05% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 56.12 57.17 58.30 58.58 55.22 53.50 51.98 5.24%
EPS 12.77 13.33 13.58 13.52 11.80 11.56 11.30 8.50%
DPS 9.00 8.00 8.00 8.00 9.00 8.00 8.00 8.17%
NAPS 0.30 0.29 0.28 0.27 0.26 0.25 0.24 16.05%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 56.12 57.17 58.30 58.58 55.22 53.50 51.98 5.24%
EPS 12.77 13.33 13.58 13.52 11.80 11.56 11.30 8.50%
DPS 9.00 8.00 8.00 8.00 9.00 8.00 8.00 8.17%
NAPS 0.30 0.29 0.28 0.27 0.26 0.25 0.24 16.05%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.30 2.40 2.13 2.14 2.27 2.39 1.98 -
P/RPS 4.10 4.20 3.65 3.65 4.11 4.47 3.81 5.01%
P/EPS 18.01 18.01 15.69 15.82 19.24 20.66 17.53 1.81%
EY 5.55 5.55 6.38 6.32 5.20 4.84 5.70 -1.76%
DY 3.91 3.33 3.76 3.74 3.96 3.35 4.04 -2.15%
P/NAPS 7.67 8.28 7.61 7.93 8.73 9.56 8.25 -4.74%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 22/05/17 28/02/17 07/11/16 26/08/16 24/05/16 25/02/16 -
Price 2.12 2.38 2.20 2.15 2.10 2.33 2.24 -
P/RPS 3.78 4.16 3.77 3.67 3.80 4.36 4.31 -8.38%
P/EPS 16.60 17.86 16.20 15.89 17.80 20.15 19.84 -11.21%
EY 6.02 5.60 6.17 6.29 5.62 4.96 5.04 12.58%
DY 4.25 3.36 3.64 3.72 4.29 3.43 3.57 12.33%
P/NAPS 7.07 8.21 7.86 7.96 8.08 9.32 9.33 -16.89%

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