[SCICOM] QoQ Quarter Result on 30-Jun-2016 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 3.25%
YoY- 4.9%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 48,786 51,558 52,055 53,682 50,228 47,634 44,751 5.91%
PBT 12,094 13,192 13,025 14,286 10,713 10,269 9,640 16.30%
Tax -783 -1,160 -1,089 -3,258 -25 -11 -12 1516.65%
NP 11,311 12,032 11,936 11,028 10,688 10,258 9,628 11.32%
-
NP to SH 11,393 12,114 12,021 11,114 10,764 10,345 9,724 11.12%
-
Tax Rate 6.47% 8.79% 8.36% 22.81% 0.23% 0.11% 0.12% -
Total Cost 37,475 39,526 40,119 42,654 39,540 37,376 35,123 4.41%
-
Net Worth 103,081 99,527 95,972 92,418 88,863 85,308 81,754 16.69%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 7,109 7,109 7,109 10,663 7,109 7,109 7,109 0.00%
Div Payout % 62.40% 58.68% 59.14% 95.95% 66.04% 68.72% 73.11% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 103,081 99,527 95,972 92,418 88,863 85,308 81,754 16.69%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 23.18% 23.34% 22.93% 20.54% 21.28% 21.54% 21.51% -
ROE 11.05% 12.17% 12.53% 12.03% 12.11% 12.13% 11.89% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 13.72 14.50 14.64 15.10 14.13 13.40 12.59 5.89%
EPS 3.21 3.41 3.38 3.13 3.03 2.91 2.74 11.12%
DPS 2.00 2.00 2.00 3.00 2.00 2.00 2.00 0.00%
NAPS 0.29 0.28 0.27 0.26 0.25 0.24 0.23 16.69%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 13.72 14.50 14.64 15.10 14.13 13.40 12.59 5.89%
EPS 3.21 3.41 3.38 3.13 3.03 2.91 2.74 11.12%
DPS 2.00 2.00 2.00 3.00 2.00 2.00 2.00 0.00%
NAPS 0.29 0.28 0.27 0.26 0.25 0.24 0.23 16.69%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.40 2.13 2.14 2.27 2.39 1.98 1.81 -
P/RPS 17.49 14.68 14.61 15.03 16.91 14.78 14.38 13.92%
P/EPS 74.88 62.50 63.28 72.60 78.92 68.03 66.16 8.59%
EY 1.34 1.60 1.58 1.38 1.27 1.47 1.51 -7.64%
DY 0.83 0.94 0.93 1.32 0.84 1.01 1.10 -17.10%
P/NAPS 8.28 7.61 7.93 8.73 9.56 8.25 7.87 3.44%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 28/02/17 07/11/16 26/08/16 24/05/16 25/02/16 30/11/15 -
Price 2.38 2.20 2.15 2.10 2.33 2.24 2.09 -
P/RPS 17.34 15.17 14.68 13.91 16.49 16.72 16.60 2.94%
P/EPS 74.25 64.55 63.57 67.16 76.94 76.97 76.40 -1.88%
EY 1.35 1.55 1.57 1.49 1.30 1.30 1.31 2.02%
DY 0.84 0.91 0.93 1.43 0.86 0.89 0.96 -8.50%
P/NAPS 8.21 7.86 7.96 8.08 9.32 9.33 9.09 -6.55%

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