[SCICOM] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
07-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -71.34%
YoY- 23.62%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 199,486 152,399 103,613 52,055 196,295 142,613 92,385 67.13%
PBT 49,774 38,311 26,217 13,025 44,908 30,622 19,909 84.30%
Tax -4,692 -3,032 -2,249 -1,089 -3,306 -48 -23 3376.64%
NP 45,082 35,279 23,968 11,936 41,602 30,574 19,886 72.65%
-
NP to SH 45,398 35,528 24,135 12,021 41,947 30,833 20,069 72.40%
-
Tax Rate 9.43% 7.91% 8.58% 8.36% 7.36% 0.16% 0.12% -
Total Cost 154,404 117,120 79,645 40,119 154,693 112,039 72,499 65.60%
-
Net Worth 106,636 103,081 99,527 95,972 92,418 88,863 85,308 16.05%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 31,990 21,327 14,218 7,109 31,990 21,327 14,218 71.79%
Div Payout % 70.47% 60.03% 58.91% 59.14% 76.26% 69.17% 70.85% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 106,636 103,081 99,527 95,972 92,418 88,863 85,308 16.05%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 22.60% 23.15% 23.13% 22.93% 21.19% 21.44% 21.53% -
ROE 42.57% 34.47% 24.25% 12.53% 45.39% 34.70% 23.53% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 56.12 42.87 29.15 14.64 55.22 40.12 25.99 67.13%
EPS 12.77 10.00 6.79 3.38 11.80 8.67 5.65 72.31%
DPS 9.00 6.00 4.00 2.00 9.00 6.00 4.00 71.79%
NAPS 0.30 0.29 0.28 0.27 0.26 0.25 0.24 16.05%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 56.06 42.83 29.12 14.63 55.16 40.08 25.96 67.14%
EPS 12.76 9.98 6.78 3.38 11.79 8.66 5.64 72.42%
DPS 8.99 5.99 4.00 2.00 8.99 5.99 4.00 71.66%
NAPS 0.2997 0.2897 0.2797 0.2697 0.2597 0.2497 0.2397 16.07%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.30 2.40 2.13 2.14 2.27 2.39 1.98 -
P/RPS 4.10 5.60 7.31 14.61 4.11 5.96 7.62 -33.87%
P/EPS 18.01 24.01 31.37 63.28 19.24 27.55 35.07 -35.89%
EY 5.55 4.16 3.19 1.58 5.20 3.63 2.85 56.00%
DY 3.91 2.50 1.88 0.93 3.96 2.51 2.02 55.37%
P/NAPS 7.67 8.28 7.61 7.93 8.73 9.56 8.25 -4.74%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 22/05/17 28/02/17 07/11/16 26/08/16 24/05/16 25/02/16 -
Price 2.12 2.38 2.20 2.15 2.10 2.33 2.24 -
P/RPS 3.78 5.55 7.55 14.68 3.80 5.81 8.62 -42.30%
P/EPS 16.60 23.81 32.40 63.57 17.80 26.86 39.67 -44.08%
EY 6.02 4.20 3.09 1.57 5.62 3.72 2.52 78.79%
DY 4.25 2.52 1.82 0.93 4.29 2.58 1.79 78.06%
P/NAPS 7.07 8.21 7.86 7.96 8.08 9.32 9.33 -16.89%

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