[SCICOM] QoQ Quarter Result on 31-Dec-2014 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
09-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 6.11%
YoY- 40.77%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 44,751 48,133 43,233 41,989 43,479 44,710 39,900 7.94%
PBT 9,640 10,416 8,916 7,545 7,166 6,096 5,825 39.86%
Tax -12 85 135 -14 -83 -34 -16 -17.43%
NP 9,628 10,501 9,051 7,531 7,083 6,062 5,809 40.00%
-
NP to SH 9,724 10,595 9,156 7,693 7,250 6,594 5,915 39.25%
-
Tax Rate 0.12% -0.82% -1.51% 0.19% 1.16% 0.56% 0.27% -
Total Cost 35,123 37,632 34,182 34,458 36,396 38,648 34,091 2.00%
-
Net Worth 81,754 81,754 78,199 74,645 74,052 71,090 71,090 9.75%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 7,109 7,109 7,109 7,109 4,443 5,924 5,924 12.91%
Div Payout % 73.11% 67.10% 77.64% 92.41% 61.29% 89.84% 100.16% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 81,754 81,754 78,199 74,645 74,052 71,090 71,090 9.75%
NOSH 355,454 355,454 355,454 355,454 296,211 296,211 296,211 12.91%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 21.51% 21.82% 20.94% 17.94% 16.29% 13.56% 14.56% -
ROE 11.89% 12.96% 11.71% 10.31% 9.79% 9.28% 8.32% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 12.59 13.54 12.16 11.81 14.68 15.09 13.47 -4.40%
EPS 2.74 2.98 2.58 2.16 2.45 2.23 2.00 23.32%
DPS 2.00 2.00 2.00 2.00 1.50 2.00 2.00 0.00%
NAPS 0.23 0.23 0.22 0.21 0.25 0.24 0.24 -2.79%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 12.58 13.53 12.15 11.80 12.22 12.56 11.21 7.98%
EPS 2.73 2.98 2.57 2.16 2.04 1.85 1.66 39.28%
DPS 2.00 2.00 2.00 2.00 1.25 1.66 1.66 13.21%
NAPS 0.2297 0.2297 0.2197 0.2098 0.2081 0.1998 0.1998 9.73%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.81 2.04 1.99 1.52 2.01 1.08 0.93 -
P/RPS 14.38 15.07 16.36 12.87 13.69 7.16 6.90 63.08%
P/EPS 66.16 68.44 77.26 70.23 82.12 48.52 46.57 26.34%
EY 1.51 1.46 1.29 1.42 1.22 2.06 2.15 -20.97%
DY 1.10 0.98 1.01 1.32 0.75 1.85 2.15 -36.00%
P/NAPS 7.87 8.87 9.05 7.24 8.04 4.50 3.88 60.16%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 21/08/15 25/05/15 09/02/15 17/11/14 27/08/14 26/05/14 -
Price 2.09 1.75 2.10 1.87 2.00 1.35 1.06 -
P/RPS 16.60 12.92 17.27 15.83 13.63 8.94 7.87 64.39%
P/EPS 76.40 58.71 81.53 86.40 81.71 60.64 53.08 27.45%
EY 1.31 1.70 1.23 1.16 1.22 1.65 1.88 -21.38%
DY 0.96 1.14 0.95 1.07 0.75 1.48 1.89 -36.31%
P/NAPS 9.09 7.61 9.55 8.90 8.00 5.63 4.42 61.64%

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