[SCICOM] QoQ Cumulative Quarter Result on 30-Jun-2015 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 43.96%
YoY- 49.53%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 142,613 92,385 44,751 176,834 128,701 85,468 43,479 120.60%
PBT 30,622 19,909 9,640 34,043 23,627 14,711 7,166 163.09%
Tax -48 -23 -12 123 38 -97 -83 -30.56%
NP 30,574 19,886 9,628 34,166 23,665 14,614 7,083 164.87%
-
NP to SH 30,833 20,069 9,724 34,694 24,099 14,943 7,250 162.26%
-
Tax Rate 0.16% 0.12% 0.12% -0.36% -0.16% 0.66% 1.16% -
Total Cost 112,039 72,499 35,123 142,668 105,036 70,854 36,396 111.46%
-
Net Worth 88,863 85,308 81,754 81,754 78,199 74,645 74,052 12.91%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 21,327 14,218 7,109 26,659 19,549 12,440 4,443 184.28%
Div Payout % 69.17% 70.85% 73.11% 76.84% 81.12% 83.26% 61.29% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 88,863 85,308 81,754 81,754 78,199 74,645 74,052 12.91%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 296,211 12.91%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 21.44% 21.53% 21.51% 19.32% 18.39% 17.10% 16.29% -
ROE 34.70% 23.53% 11.89% 42.44% 30.82% 20.02% 9.79% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 40.12 25.99 12.59 49.75 36.21 24.04 14.68 95.35%
EPS 8.67 5.65 2.74 9.76 7.18 4.59 2.45 132.04%
DPS 6.00 4.00 2.00 7.50 5.50 3.50 1.50 151.77%
NAPS 0.25 0.24 0.23 0.23 0.22 0.21 0.25 0.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 40.08 25.96 12.58 49.69 36.17 24.02 12.22 120.59%
EPS 8.66 5.64 2.73 9.75 6.77 4.20 2.04 161.94%
DPS 5.99 4.00 2.00 7.49 5.49 3.50 1.25 183.96%
NAPS 0.2497 0.2397 0.2297 0.2297 0.2197 0.2098 0.2081 12.90%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.39 1.98 1.81 2.04 1.99 1.52 2.01 -
P/RPS 5.96 7.62 14.38 4.10 5.50 6.32 13.69 -42.52%
P/EPS 27.55 35.07 66.16 20.90 29.35 36.16 82.12 -51.68%
EY 3.63 2.85 1.51 4.78 3.41 2.77 1.22 106.73%
DY 2.51 2.02 1.10 3.68 2.76 2.30 0.75 123.57%
P/NAPS 9.56 8.25 7.87 8.87 9.05 7.24 8.04 12.22%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 25/02/16 30/11/15 21/08/15 25/05/15 09/02/15 17/11/14 -
Price 2.33 2.24 2.09 1.75 2.10 1.87 2.00 -
P/RPS 5.81 8.62 16.60 3.52 5.80 7.78 13.63 -43.33%
P/EPS 26.86 39.67 76.40 17.93 30.97 44.48 81.71 -52.33%
EY 3.72 2.52 1.31 5.58 3.23 2.25 1.22 110.13%
DY 2.58 1.79 0.96 4.29 2.62 1.87 0.75 127.70%
P/NAPS 9.32 9.33 9.09 7.61 9.55 8.90 8.00 10.70%

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