[SCICOM] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
07-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -7.13%
YoY- -15.56%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 154,636 165,289 170,204 177,696 183,352 199,486 203,198 -16.63%
PBT 27,252 37,029 40,998 44,794 47,080 49,774 51,081 -34.19%
Tax -6,712 -5,113 -3,870 -4,354 -3,520 -4,692 -4,042 40.18%
NP 20,540 31,916 37,128 40,440 43,560 45,082 47,038 -42.41%
-
NP to SH 20,740 32,220 37,446 40,760 43,888 45,398 47,370 -42.31%
-
Tax Rate 24.63% 13.81% 9.44% 9.72% 7.48% 9.43% 7.91% -
Total Cost 134,096 133,373 133,076 137,256 139,792 154,404 156,160 -9.64%
-
Net Worth 99,527 106,636 106,636 106,636 106,636 106,636 103,081 -2.30%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 28,436 31,990 28,436 28,436 28,436 31,990 28,436 0.00%
Div Payout % 137.11% 99.29% 75.94% 69.77% 64.79% 70.47% 60.03% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 99,527 106,636 106,636 106,636 106,636 106,636 103,081 -2.30%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 13.28% 19.31% 21.81% 22.76% 23.76% 22.60% 23.15% -
ROE 20.84% 30.21% 35.12% 38.22% 41.16% 42.57% 45.95% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 43.50 46.50 47.88 49.99 51.58 56.12 57.17 -16.64%
EPS 5.84 9.06 10.53 11.46 12.36 12.77 13.33 -42.28%
DPS 8.00 9.00 8.00 8.00 8.00 9.00 8.00 0.00%
NAPS 0.28 0.30 0.30 0.30 0.30 0.30 0.29 -2.31%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 43.50 46.50 47.88 49.99 51.58 56.12 57.17 -16.64%
EPS 5.84 9.06 10.53 11.46 12.36 12.77 13.33 -42.28%
DPS 8.00 9.00 8.00 8.00 8.00 9.00 8.00 0.00%
NAPS 0.28 0.30 0.30 0.30 0.30 0.30 0.29 -2.31%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.85 1.99 2.02 1.68 1.92 2.30 2.40 -
P/RPS 4.25 4.28 4.22 3.36 3.72 4.10 4.20 0.79%
P/EPS 31.71 21.95 19.17 14.65 15.55 18.01 18.01 45.76%
EY 3.15 4.56 5.22 6.83 6.43 5.55 5.55 -31.42%
DY 4.32 4.52 3.96 4.76 4.17 3.91 3.33 18.92%
P/NAPS 6.61 6.63 6.73 5.60 6.40 7.67 8.28 -13.93%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 27/08/18 21/05/18 07/02/18 13/11/17 25/08/17 22/05/17 -
Price 1.70 1.90 2.01 1.59 1.87 2.12 2.38 -
P/RPS 3.91 4.09 4.20 3.18 3.63 3.78 4.16 -4.04%
P/EPS 29.14 20.96 19.08 13.87 15.15 16.60 17.86 38.55%
EY 3.43 4.77 5.24 7.21 6.60 6.02 5.60 -27.85%
DY 4.71 4.74 3.98 5.03 4.28 4.25 3.36 25.22%
P/NAPS 6.07 6.33 6.70 5.30 6.23 7.07 8.21 -18.22%

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