[SCICOM] QoQ 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- 11.17%
YoY- -8.73%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 37,636 38,805 43,010 45,838 47,087 48,786 51,558 -18.97%
PBT 6,280 8,353 10,627 11,770 11,463 12,094 13,192 -39.11%
Tax -2,210 -726 -1,297 -880 -1,660 -783 -1,160 53.86%
NP 4,070 7,627 9,330 10,890 9,803 11,311 12,032 -51.54%
-
NP to SH 4,135 7,706 9,408 10,972 9,870 11,393 12,114 -51.25%
-
Tax Rate 35.19% 8.69% 12.20% 7.48% 14.48% 6.47% 8.79% -
Total Cost 33,566 31,178 33,680 34,948 37,284 37,475 39,526 -10.35%
-
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 10,663 7,109 7,109 7,109 10,663 7,109 7,109 31.13%
Div Payout % 257.89% 92.25% 75.56% 64.79% 108.04% 62.40% 58.68% -
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 10.81% 19.65% 21.69% 23.76% 20.82% 23.18% 23.34% -
ROE 3.88% 7.23% 8.82% 10.29% 9.26% 11.05% 12.17% -
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 10.59 10.92 12.10 12.90 13.25 13.72 14.50 -18.94%
EPS 1.16 2.17 2.65 3.09 2.78 3.21 3.41 -51.36%
DPS 3.00 2.00 2.00 2.00 3.00 2.00 2.00 31.13%
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 10.58 10.90 12.09 12.88 13.23 13.71 14.49 -18.96%
EPS 1.16 2.17 2.64 3.08 2.77 3.20 3.40 -51.26%
DPS 3.00 2.00 2.00 2.00 3.00 2.00 2.00 31.13%
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 18.79 18.50 13.88 14.89 17.36 17.49 14.68 17.94%
P/EPS 171.06 93.18 63.47 62.20 82.83 74.88 62.50 96.02%
EY 0.58 1.07 1.58 1.61 1.21 1.34 1.60 -49.25%
DY 1.51 0.99 1.19 1.04 1.30 0.83 0.94 37.28%
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 17.94 18.41 13.14 14.50 16.00 17.34 15.17 11.86%
P/EPS 163.33 92.72 60.07 60.58 76.35 74.25 64.55 86.00%
EY 0.61 1.08 1.66 1.65 1.31 1.35 1.55 -46.38%
DY 1.58 1.00 1.26 1.07 1.42 0.84 0.91 44.60%
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