[SCICOM] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
09-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 3.06%
YoY- 39.75%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 179,004 176,834 171,601 170,936 173,916 160,143 153,910 10.58%
PBT 38,560 34,043 31,502 29,422 28,664 22,313 21,622 47.00%
Tax -48 123 50 -194 -332 90 165 -
NP 38,512 34,166 31,553 29,228 28,332 22,403 21,788 46.13%
-
NP to SH 38,896 34,694 32,132 29,886 29,000 23,202 22,144 45.52%
-
Tax Rate 0.12% -0.36% -0.16% 0.66% 1.16% -0.40% -0.76% -
Total Cost 140,492 142,668 140,048 141,708 145,584 137,740 132,122 4.17%
-
Net Worth 81,754 81,754 78,199 74,645 74,052 71,090 71,090 9.75%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 28,436 26,659 26,066 24,881 17,772 20,734 19,747 27.49%
Div Payout % 73.11% 76.84% 81.12% 83.26% 61.29% 89.37% 89.18% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 81,754 81,754 78,199 74,645 74,052 71,090 71,090 9.75%
NOSH 355,454 355,454 355,454 355,454 296,211 296,211 296,211 12.91%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 21.51% 19.32% 18.39% 17.10% 16.29% 13.99% 14.16% -
ROE 47.58% 42.44% 41.09% 40.04% 39.16% 32.64% 31.15% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 50.36 49.75 48.28 48.09 58.71 54.06 51.96 -2.06%
EPS 10.96 9.76 9.57 9.18 9.80 7.83 7.48 28.97%
DPS 8.00 7.50 7.33 7.00 6.00 7.00 6.67 12.87%
NAPS 0.23 0.23 0.22 0.21 0.25 0.24 0.24 -2.79%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 50.30 49.69 48.22 48.03 48.87 45.00 43.25 10.58%
EPS 10.93 9.75 9.03 8.40 8.15 6.52 6.22 45.56%
DPS 7.99 7.49 7.32 6.99 4.99 5.83 5.55 27.46%
NAPS 0.2297 0.2297 0.2197 0.2098 0.2081 0.1998 0.1998 9.73%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.81 2.04 1.99 1.52 2.01 1.08 0.93 -
P/RPS 3.59 4.10 4.12 3.16 3.42 2.00 1.79 58.96%
P/EPS 16.54 20.90 22.01 18.08 20.53 13.79 12.44 20.89%
EY 6.05 4.78 4.54 5.53 4.87 7.25 8.04 -17.25%
DY 4.42 3.68 3.69 4.61 2.99 6.48 7.17 -27.54%
P/NAPS 7.87 8.87 9.05 7.24 8.04 4.50 3.88 60.16%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 21/08/15 25/05/15 09/02/15 17/11/14 27/08/14 26/05/14 -
Price 2.09 1.75 2.10 1.87 2.00 1.35 1.06 -
P/RPS 4.15 3.52 4.35 3.89 3.41 2.50 2.04 60.48%
P/EPS 19.10 17.93 23.23 22.24 20.43 17.23 14.18 21.94%
EY 5.24 5.58 4.30 4.50 4.90 5.80 7.05 -17.93%
DY 3.83 4.29 3.49 3.74 3.00 5.19 6.29 -28.13%
P/NAPS 9.09 7.61 9.55 8.90 8.00 5.63 4.42 61.64%

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