[SCICOM] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 61.27%
YoY- 45.1%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 92,385 44,751 176,834 128,701 85,468 43,479 160,143 -30.63%
PBT 19,909 9,640 34,043 23,627 14,711 7,166 22,313 -7.29%
Tax -23 -12 123 38 -97 -83 90 -
NP 19,886 9,628 34,166 23,665 14,614 7,083 22,403 -7.61%
-
NP to SH 20,069 9,724 34,694 24,099 14,943 7,250 23,202 -9.19%
-
Tax Rate 0.12% 0.12% -0.36% -0.16% 0.66% 1.16% -0.40% -
Total Cost 72,499 35,123 142,668 105,036 70,854 36,396 137,740 -34.73%
-
Net Worth 85,308 81,754 81,754 78,199 74,645 74,052 71,090 12.88%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 14,218 7,109 26,659 19,549 12,440 4,443 20,734 -22.18%
Div Payout % 70.85% 73.11% 76.84% 81.12% 83.26% 61.29% 89.37% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 85,308 81,754 81,754 78,199 74,645 74,052 71,090 12.88%
NOSH 355,454 355,454 355,454 355,454 355,454 296,211 296,211 12.88%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 21.53% 21.51% 19.32% 18.39% 17.10% 16.29% 13.99% -
ROE 23.53% 11.89% 42.44% 30.82% 20.02% 9.79% 32.64% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 25.99 12.59 49.75 36.21 24.04 14.68 54.06 -38.54%
EPS 5.65 2.74 9.76 7.18 4.59 2.45 7.83 -19.50%
DPS 4.00 2.00 7.50 5.50 3.50 1.50 7.00 -31.06%
NAPS 0.24 0.23 0.23 0.22 0.21 0.25 0.24 0.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 25.99 12.59 49.75 36.21 24.04 12.23 45.05 -30.62%
EPS 5.65 2.74 9.76 7.18 4.59 2.04 6.53 -9.17%
DPS 4.00 2.00 7.50 5.50 3.50 1.25 5.83 -22.15%
NAPS 0.24 0.23 0.23 0.22 0.21 0.2083 0.20 12.88%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.98 1.81 2.04 1.99 1.52 2.01 1.08 -
P/RPS 7.62 14.38 4.10 5.50 6.32 13.69 2.00 143.34%
P/EPS 35.07 66.16 20.90 29.35 36.16 82.12 13.79 85.99%
EY 2.85 1.51 4.78 3.41 2.77 1.22 7.25 -46.24%
DY 2.02 1.10 3.68 2.76 2.30 0.75 6.48 -53.92%
P/NAPS 8.25 7.87 8.87 9.05 7.24 8.04 4.50 49.62%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 30/11/15 21/08/15 25/05/15 09/02/15 17/11/14 27/08/14 -
Price 2.24 2.09 1.75 2.10 1.87 2.00 1.35 -
P/RPS 8.62 16.60 3.52 5.80 7.78 13.63 2.50 127.71%
P/EPS 39.67 76.40 17.93 30.97 44.48 81.71 17.23 74.09%
EY 2.52 1.31 5.58 3.23 2.25 1.22 5.80 -42.54%
DY 1.79 0.96 4.29 2.62 1.87 0.75 5.19 -50.72%
P/NAPS 9.33 9.09 7.61 9.55 8.90 8.00 5.63 39.91%

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