[SCICOM] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 2.27%
YoY- 66.32%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 173,916 160,143 153,910 151,066 148,100 133,844 134,298 18.78%
PBT 28,664 22,313 21,622 20,784 20,264 14,652 12,790 71.17%
Tax -332 90 165 280 540 -96 -264 16.49%
NP 28,332 22,403 21,788 21,064 20,804 14,556 12,526 72.22%
-
NP to SH 29,000 23,202 22,144 21,386 20,912 14,852 12,760 72.77%
-
Tax Rate 1.16% -0.40% -0.76% -1.35% -2.66% 0.66% 2.06% -
Total Cost 145,584 137,740 132,122 130,002 127,296 119,288 121,772 12.63%
-
Net Worth 74,052 71,090 71,090 74,052 71,090 71,090 65,166 8.88%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 17,772 20,734 19,747 17,772 11,848 8,886 3,949 172.33%
Div Payout % 61.29% 89.37% 89.18% 83.10% 56.66% 59.83% 30.95% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 74,052 71,090 71,090 74,052 71,090 71,090 65,166 8.88%
NOSH 296,211 296,211 296,211 296,211 296,211 296,211 296,211 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 16.29% 13.99% 14.16% 13.94% 14.05% 10.88% 9.33% -
ROE 39.16% 32.64% 31.15% 28.88% 29.42% 20.89% 19.58% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 58.71 54.06 51.96 51.00 50.00 45.19 45.34 18.78%
EPS 9.80 7.83 7.48 7.22 7.04 5.01 4.31 72.82%
DPS 6.00 7.00 6.67 6.00 4.00 3.00 1.33 172.77%
NAPS 0.25 0.24 0.24 0.25 0.24 0.24 0.22 8.88%
Adjusted Per Share Value based on latest NOSH - 296,211
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 48.87 45.00 43.25 42.45 41.62 37.61 37.74 18.78%
EPS 8.15 6.52 6.22 6.01 5.88 4.17 3.59 72.64%
DPS 4.99 5.83 5.55 4.99 3.33 2.50 1.11 172.13%
NAPS 0.2081 0.1998 0.1998 0.2081 0.1998 0.1998 0.1831 8.89%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.01 1.08 0.93 0.71 0.51 0.48 0.45 -
P/RPS 3.42 2.00 1.79 1.39 1.02 1.06 0.99 128.34%
P/EPS 20.53 13.79 12.44 9.83 7.22 9.57 10.45 56.79%
EY 4.87 7.25 8.04 10.17 13.84 10.45 9.57 -36.23%
DY 2.99 6.48 7.17 8.45 7.84 6.25 2.96 0.67%
P/NAPS 8.04 4.50 3.88 2.84 2.13 2.00 2.05 148.48%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/11/14 27/08/14 26/05/14 21/02/14 18/11/13 29/08/13 23/05/13 -
Price 2.00 1.35 1.06 0.775 0.715 0.445 0.44 -
P/RPS 3.41 2.50 2.04 1.52 1.43 0.98 0.97 131.02%
P/EPS 20.43 17.23 14.18 10.73 10.13 8.88 10.21 58.72%
EY 4.90 5.80 7.05 9.32 9.87 11.27 9.79 -36.93%
DY 3.00 5.19 6.29 7.74 5.59 6.74 3.03 -0.66%
P/NAPS 8.00 5.63 4.42 3.10 2.98 1.85 2.00 151.77%

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