[SCICOM] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -71.97%
YoY- 34.12%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 196,295 142,613 92,385 44,751 176,834 128,701 85,468 74.16%
PBT 44,908 30,622 19,909 9,640 34,043 23,627 14,711 110.57%
Tax -3,306 -48 -23 -12 123 38 -97 953.46%
NP 41,602 30,574 19,886 9,628 34,166 23,665 14,614 100.98%
-
NP to SH 41,947 30,833 20,069 9,724 34,694 24,099 14,943 99.12%
-
Tax Rate 7.36% 0.16% 0.12% 0.12% -0.36% -0.16% 0.66% -
Total Cost 154,693 112,039 72,499 35,123 142,668 105,036 70,854 68.37%
-
Net Worth 92,418 88,863 85,308 81,754 81,754 78,199 74,645 15.31%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 31,990 21,327 14,218 7,109 26,659 19,549 12,440 87.80%
Div Payout % 76.26% 69.17% 70.85% 73.11% 76.84% 81.12% 83.26% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 92,418 88,863 85,308 81,754 81,754 78,199 74,645 15.31%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 21.19% 21.44% 21.53% 21.51% 19.32% 18.39% 17.10% -
ROE 45.39% 34.70% 23.53% 11.89% 42.44% 30.82% 20.02% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 55.22 40.12 25.99 12.59 49.75 36.21 24.04 74.17%
EPS 11.80 8.67 5.65 2.74 9.76 7.18 4.59 87.77%
DPS 9.00 6.00 4.00 2.00 7.50 5.50 3.50 87.80%
NAPS 0.26 0.25 0.24 0.23 0.23 0.22 0.21 15.31%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 55.22 40.12 25.99 12.59 49.75 36.21 24.04 74.17%
EPS 11.80 8.67 5.65 2.74 9.76 7.18 4.59 87.77%
DPS 9.00 6.00 4.00 2.00 7.50 5.50 3.50 87.80%
NAPS 0.26 0.25 0.24 0.23 0.23 0.22 0.21 15.31%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.27 2.39 1.98 1.81 2.04 1.99 1.52 -
P/RPS 4.11 5.96 7.62 14.38 4.10 5.50 6.32 -24.95%
P/EPS 19.24 27.55 35.07 66.16 20.90 29.35 36.16 -34.36%
EY 5.20 3.63 2.85 1.51 4.78 3.41 2.77 52.23%
DY 3.96 2.51 2.02 1.10 3.68 2.76 2.30 43.69%
P/NAPS 8.73 9.56 8.25 7.87 8.87 9.05 7.24 13.30%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 24/05/16 25/02/16 30/11/15 21/08/15 25/05/15 09/02/15 -
Price 2.10 2.33 2.24 2.09 1.75 2.10 1.87 -
P/RPS 3.80 5.81 8.62 16.60 3.52 5.80 7.78 -38.00%
P/EPS 17.80 26.86 39.67 76.40 17.93 30.97 44.48 -45.72%
EY 5.62 3.72 2.52 1.31 5.58 3.23 2.25 84.19%
DY 4.29 2.58 1.79 0.96 4.29 2.62 1.87 74.03%
P/NAPS 8.08 9.32 9.33 9.09 7.61 9.55 8.90 -6.24%

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