[SCICOM] QoQ Cumulative Quarter Result on 31-Mar-2016 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 53.63%
YoY- 27.94%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 103,613 52,055 196,295 142,613 92,385 44,751 176,834 -29.86%
PBT 26,217 13,025 44,908 30,622 19,909 9,640 34,043 -15.91%
Tax -2,249 -1,089 -3,306 -48 -23 -12 123 -
NP 23,968 11,936 41,602 30,574 19,886 9,628 34,166 -20.96%
-
NP to SH 24,135 12,021 41,947 30,833 20,069 9,724 34,694 -21.40%
-
Tax Rate 8.58% 8.36% 7.36% 0.16% 0.12% 0.12% -0.36% -
Total Cost 79,645 40,119 154,693 112,039 72,499 35,123 142,668 -32.08%
-
Net Worth 99,527 95,972 92,418 88,863 85,308 81,754 81,754 13.94%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 14,218 7,109 31,990 21,327 14,218 7,109 26,659 -34.10%
Div Payout % 58.91% 59.14% 76.26% 69.17% 70.85% 73.11% 76.84% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 99,527 95,972 92,418 88,863 85,308 81,754 81,754 13.94%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 23.13% 22.93% 21.19% 21.44% 21.53% 21.51% 19.32% -
ROE 24.25% 12.53% 45.39% 34.70% 23.53% 11.89% 42.44% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 29.15 14.64 55.22 40.12 25.99 12.59 49.75 -29.86%
EPS 6.79 3.38 11.80 8.67 5.65 2.74 9.76 -21.39%
DPS 4.00 2.00 9.00 6.00 4.00 2.00 7.50 -34.10%
NAPS 0.28 0.27 0.26 0.25 0.24 0.23 0.23 13.94%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 29.12 14.63 55.16 40.08 25.96 12.58 49.69 -29.85%
EPS 6.78 3.38 11.79 8.66 5.64 2.73 9.75 -21.42%
DPS 4.00 2.00 8.99 5.99 4.00 2.00 7.49 -34.05%
NAPS 0.2797 0.2697 0.2597 0.2497 0.2397 0.2297 0.2297 13.96%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.13 2.14 2.27 2.39 1.98 1.81 2.04 -
P/RPS 7.31 14.61 4.11 5.96 7.62 14.38 4.10 46.77%
P/EPS 31.37 63.28 19.24 27.55 35.07 66.16 20.90 30.93%
EY 3.19 1.58 5.20 3.63 2.85 1.51 4.78 -23.53%
DY 1.88 0.93 3.96 2.51 2.02 1.10 3.68 -35.96%
P/NAPS 7.61 7.93 8.73 9.56 8.25 7.87 8.87 -9.66%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 07/11/16 26/08/16 24/05/16 25/02/16 30/11/15 21/08/15 -
Price 2.20 2.15 2.10 2.33 2.24 2.09 1.75 -
P/RPS 7.55 14.68 3.80 5.81 8.62 16.60 3.52 65.93%
P/EPS 32.40 63.57 17.80 26.86 39.67 76.40 17.93 48.09%
EY 3.09 1.57 5.62 3.72 2.52 1.31 5.58 -32.44%
DY 1.82 0.93 4.29 2.58 1.79 0.96 4.29 -43.39%
P/NAPS 7.86 7.96 8.08 9.32 9.33 9.09 7.61 2.16%

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