[SCICOM] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 0.39%
YoY- 20.26%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 183,352 199,486 203,198 207,226 208,220 196,295 190,150 -2.39%
PBT 47,080 49,774 51,081 52,434 52,100 44,908 40,829 9.95%
Tax -3,520 -4,692 -4,042 -4,498 -4,356 -3,306 -64 1342.72%
NP 43,560 45,082 47,038 47,936 47,744 41,602 40,765 4.51%
-
NP to SH 43,888 45,398 47,370 48,270 48,084 41,947 41,110 4.45%
-
Tax Rate 7.48% 9.43% 7.91% 8.58% 8.36% 7.36% 0.16% -
Total Cost 139,792 154,404 156,160 159,290 160,476 154,693 149,385 -4.32%
-
Net Worth 106,636 106,636 103,081 99,527 95,972 92,418 88,863 12.91%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 28,436 31,990 28,436 28,436 28,436 31,990 28,436 0.00%
Div Payout % 64.79% 70.47% 60.03% 58.91% 59.14% 76.26% 69.17% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 106,636 106,636 103,081 99,527 95,972 92,418 88,863 12.91%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 23.76% 22.60% 23.15% 23.13% 22.93% 21.19% 21.44% -
ROE 41.16% 42.57% 45.95% 48.50% 50.10% 45.39% 46.26% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 51.58 56.12 57.17 58.30 58.58 55.22 53.50 -2.40%
EPS 12.36 12.77 13.33 13.58 13.52 11.80 11.56 4.55%
DPS 8.00 9.00 8.00 8.00 8.00 9.00 8.00 0.00%
NAPS 0.30 0.30 0.29 0.28 0.27 0.26 0.25 12.91%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 51.58 56.12 57.17 58.30 58.58 55.22 53.50 -2.40%
EPS 12.36 12.77 13.33 13.58 13.52 11.80 11.56 4.55%
DPS 8.00 9.00 8.00 8.00 8.00 9.00 8.00 0.00%
NAPS 0.30 0.30 0.29 0.28 0.27 0.26 0.25 12.91%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.92 2.30 2.40 2.13 2.14 2.27 2.39 -
P/RPS 3.72 4.10 4.20 3.65 3.65 4.11 4.47 -11.51%
P/EPS 15.55 18.01 18.01 15.69 15.82 19.24 20.66 -17.24%
EY 6.43 5.55 5.55 6.38 6.32 5.20 4.84 20.82%
DY 4.17 3.91 3.33 3.76 3.74 3.96 3.35 15.70%
P/NAPS 6.40 7.67 8.28 7.61 7.93 8.73 9.56 -23.45%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 13/11/17 25/08/17 22/05/17 28/02/17 07/11/16 26/08/16 24/05/16 -
Price 1.87 2.12 2.38 2.20 2.15 2.10 2.33 -
P/RPS 3.63 3.78 4.16 3.77 3.67 3.80 4.36 -11.48%
P/EPS 15.15 16.60 17.86 16.20 15.89 17.80 20.15 -17.30%
EY 6.60 6.02 5.60 6.17 6.29 5.62 4.96 20.95%
DY 4.28 4.25 3.36 3.64 3.72 4.29 3.43 15.88%
P/NAPS 6.23 7.07 8.21 7.86 7.96 8.08 9.32 -23.53%

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