[SCICOM] QoQ 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- 8.16%
YoY- 23.62%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 47,087 48,786 51,558 52,055 53,682 50,228 47,634 -0.76%
PBT 11,463 12,094 13,192 13,025 14,286 10,713 10,269 7.61%
Tax -1,660 -783 -1,160 -1,089 -3,258 -25 -11 2743.18%
NP 9,803 11,311 12,032 11,936 11,028 10,688 10,258 -2.98%
-
NP to SH 9,870 11,393 12,114 12,021 11,114 10,764 10,345 -3.08%
-
Tax Rate 14.48% 6.47% 8.79% 8.36% 22.81% 0.23% 0.11% -
Total Cost 37,284 37,475 39,526 40,119 42,654 39,540 37,376 -0.16%
-
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 10,663 7,109 7,109 7,109 10,663 7,109 7,109 31.06%
Div Payout % 108.04% 62.40% 58.68% 59.14% 95.95% 66.04% 68.72% -
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 20.82% 23.18% 23.34% 22.93% 20.54% 21.28% 21.54% -
ROE 9.26% 11.05% 12.17% 12.53% 12.03% 12.11% 12.13% -
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 13.25 13.72 14.50 14.64 15.10 14.13 13.40 -0.74%
EPS 2.78 3.21 3.41 3.38 3.13 3.03 2.91 -3.00%
DPS 3.00 2.00 2.00 2.00 3.00 2.00 2.00 31.06%
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 13.25 13.72 14.50 14.64 15.10 14.13 13.40 -0.74%
EPS 2.78 3.21 3.41 3.38 3.13 3.03 2.91 -3.00%
DPS 3.00 2.00 2.00 2.00 3.00 2.00 2.00 31.06%
NAPS 0.30 0.29 0.28 0.27 0.26 0.25 0.24 16.05%
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 17.36 17.49 14.68 14.61 15.03 16.91 14.78 11.33%
P/EPS 82.83 74.88 62.50 63.28 72.60 78.92 68.03 14.03%
EY 1.21 1.34 1.60 1.58 1.38 1.27 1.47 -12.17%
DY 1.30 0.83 0.94 0.93 1.32 0.84 1.01 18.34%
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 16.00 17.34 15.17 14.68 13.91 16.49 16.72 -2.89%
P/EPS 76.35 74.25 64.55 63.57 67.16 76.94 76.97 -0.53%
EY 1.31 1.35 1.55 1.57 1.49 1.30 1.30 0.51%
DY 1.42 0.84 0.91 0.93 1.43 0.86 0.89 36.58%
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