[SCICOM] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 3.54%
YoY- 73.54%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 170,936 173,916 160,143 153,910 151,066 148,100 133,844 17.66%
PBT 29,422 28,664 22,313 21,622 20,784 20,264 14,652 58.96%
Tax -194 -332 90 165 280 540 -96 59.63%
NP 29,228 28,332 22,403 21,788 21,064 20,804 14,556 58.95%
-
NP to SH 29,886 29,000 23,202 22,144 21,386 20,912 14,852 59.18%
-
Tax Rate 0.66% 1.16% -0.40% -0.76% -1.35% -2.66% 0.66% -
Total Cost 141,708 145,584 137,740 132,122 130,002 127,296 119,288 12.13%
-
Net Worth 74,645 74,052 71,090 71,090 74,052 71,090 71,090 3.29%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 24,881 17,772 20,734 19,747 17,772 11,848 8,886 98.28%
Div Payout % 83.26% 61.29% 89.37% 89.18% 83.10% 56.66% 59.83% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 74,645 74,052 71,090 71,090 74,052 71,090 71,090 3.29%
NOSH 355,454 296,211 296,211 296,211 296,211 296,211 296,211 12.88%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 17.10% 16.29% 13.99% 14.16% 13.94% 14.05% 10.88% -
ROE 40.04% 39.16% 32.64% 31.15% 28.88% 29.42% 20.89% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 48.09 58.71 54.06 51.96 51.00 50.00 45.19 4.22%
EPS 9.18 9.80 7.83 7.48 7.22 7.04 5.01 49.57%
DPS 7.00 6.00 7.00 6.67 6.00 4.00 3.00 75.64%
NAPS 0.21 0.25 0.24 0.24 0.25 0.24 0.24 -8.49%
Adjusted Per Share Value based on latest NOSH - 296,211
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 48.03 48.87 45.00 43.25 42.45 41.62 37.61 17.65%
EPS 8.40 8.15 6.52 6.22 6.01 5.88 4.17 59.29%
DPS 6.99 4.99 5.83 5.55 4.99 3.33 2.50 98.09%
NAPS 0.2098 0.2081 0.1998 0.1998 0.2081 0.1998 0.1998 3.30%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.52 2.01 1.08 0.93 0.71 0.51 0.48 -
P/RPS 3.16 3.42 2.00 1.79 1.39 1.02 1.06 106.72%
P/EPS 18.08 20.53 13.79 12.44 9.83 7.22 9.57 52.64%
EY 5.53 4.87 7.25 8.04 10.17 13.84 10.45 -34.49%
DY 4.61 2.99 6.48 7.17 8.45 7.84 6.25 -18.31%
P/NAPS 7.24 8.04 4.50 3.88 2.84 2.13 2.00 135.20%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 09/02/15 17/11/14 27/08/14 26/05/14 21/02/14 18/11/13 29/08/13 -
Price 1.87 2.00 1.35 1.06 0.775 0.715 0.445 -
P/RPS 3.89 3.41 2.50 2.04 1.52 1.43 0.98 150.06%
P/EPS 22.24 20.43 17.23 14.18 10.73 10.13 8.88 84.11%
EY 4.50 4.90 5.80 7.05 9.32 9.87 11.27 -45.68%
DY 3.74 3.00 5.19 6.29 7.74 5.59 6.74 -32.40%
P/NAPS 8.90 8.00 5.63 4.42 3.10 2.98 1.85 184.16%

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