[SCICOM] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
13-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -75.83%
YoY- -8.73%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 165,289 127,653 88,848 45,838 199,486 152,399 103,613 36.64%
PBT 37,029 30,749 22,397 11,770 49,774 38,311 26,217 25.96%
Tax -5,113 -2,903 -2,177 -880 -4,692 -3,032 -2,249 73.15%
NP 31,916 27,846 20,220 10,890 45,082 35,279 23,968 21.10%
-
NP to SH 32,220 28,085 20,380 10,972 45,398 35,528 24,135 21.30%
-
Tax Rate 13.81% 9.44% 9.72% 7.48% 9.43% 7.91% 8.58% -
Total Cost 133,373 99,807 68,628 34,948 154,404 117,120 79,645 41.15%
-
Net Worth 106,636 106,636 106,636 106,636 106,636 103,081 99,527 4.72%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 31,990 21,327 14,218 7,109 31,990 21,327 14,218 71.96%
Div Payout % 99.29% 75.94% 69.77% 64.79% 70.47% 60.03% 58.91% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 106,636 106,636 106,636 106,636 106,636 103,081 99,527 4.72%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 19.31% 21.81% 22.76% 23.76% 22.60% 23.15% 23.13% -
ROE 30.21% 26.34% 19.11% 10.29% 42.57% 34.47% 24.25% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 46.50 35.91 25.00 12.90 56.12 42.87 29.15 36.64%
EPS 9.06 7.90 5.73 3.09 12.77 10.00 6.79 21.26%
DPS 9.00 6.00 4.00 2.00 9.00 6.00 4.00 71.96%
NAPS 0.30 0.30 0.30 0.30 0.30 0.29 0.28 4.72%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 46.45 35.87 24.97 12.88 56.06 42.83 29.12 36.63%
EPS 9.05 7.89 5.73 3.08 12.76 9.98 6.78 21.29%
DPS 8.99 5.99 4.00 2.00 8.99 5.99 4.00 71.83%
NAPS 0.2997 0.2997 0.2997 0.2997 0.2997 0.2897 0.2797 4.72%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.99 2.02 1.68 1.92 2.30 2.40 2.13 -
P/RPS 4.28 5.62 6.72 14.89 4.10 5.60 7.31 -30.08%
P/EPS 21.95 25.57 29.30 62.20 18.01 24.01 31.37 -21.23%
EY 4.56 3.91 3.41 1.61 5.55 4.16 3.19 26.97%
DY 4.52 2.97 2.38 1.04 3.91 2.50 1.88 79.75%
P/NAPS 6.63 6.73 5.60 6.40 7.67 8.28 7.61 -8.80%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 21/05/18 07/02/18 13/11/17 25/08/17 22/05/17 28/02/17 -
Price 1.90 2.01 1.59 1.87 2.12 2.38 2.20 -
P/RPS 4.09 5.60 6.36 14.50 3.78 5.55 7.55 -33.62%
P/EPS 20.96 25.44 27.73 60.58 16.60 23.81 32.40 -25.26%
EY 4.77 3.93 3.61 1.65 6.02 4.20 3.09 33.67%
DY 4.74 2.99 2.52 1.07 4.25 2.52 1.82 89.62%
P/NAPS 6.33 6.70 5.30 6.23 7.07 8.21 7.86 -13.47%

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