[SCICOM] QoQ Quarter Result on 31-Mar-2014 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 8.23%
YoY- 88.32%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 41,989 43,479 44,710 39,900 38,508 37,025 33,120 17.08%
PBT 7,545 7,166 6,096 5,825 5,326 5,066 5,059 30.44%
Tax -14 -83 -34 -16 5 135 102 -
NP 7,531 7,083 6,062 5,809 5,331 5,201 5,161 28.56%
-
NP to SH 7,693 7,250 6,594 5,915 5,465 5,228 5,282 28.40%
-
Tax Rate 0.19% 1.16% 0.56% 0.27% -0.09% -2.66% -2.02% -
Total Cost 34,458 36,396 38,648 34,091 33,177 31,824 27,959 14.90%
-
Net Worth 74,645 74,052 71,090 71,090 74,052 71,090 71,090 3.29%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 7,109 4,443 5,924 5,924 5,924 2,962 5,924 12.88%
Div Payout % 92.41% 61.29% 89.84% 100.16% 108.40% 56.66% 112.16% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 74,645 74,052 71,090 71,090 74,052 71,090 71,090 3.29%
NOSH 355,454 296,211 296,211 296,211 296,211 296,211 296,211 12.88%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 17.94% 16.29% 13.56% 14.56% 13.84% 14.05% 15.58% -
ROE 10.31% 9.79% 9.28% 8.32% 7.38% 7.35% 7.43% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.81 14.68 15.09 13.47 13.00 12.50 11.18 3.71%
EPS 2.16 2.45 2.23 2.00 1.85 1.76 1.78 13.72%
DPS 2.00 1.50 2.00 2.00 2.00 1.00 2.00 0.00%
NAPS 0.21 0.25 0.24 0.24 0.25 0.24 0.24 -8.49%
Adjusted Per Share Value based on latest NOSH - 296,211
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.81 12.23 12.58 11.23 10.83 10.42 9.32 17.04%
EPS 2.16 2.04 1.86 1.66 1.54 1.47 1.49 28.00%
DPS 2.00 1.25 1.67 1.67 1.67 0.83 1.67 12.73%
NAPS 0.21 0.2083 0.20 0.20 0.2083 0.20 0.20 3.29%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.52 2.01 1.08 0.93 0.71 0.51 0.48 -
P/RPS 12.87 13.69 7.16 6.90 5.46 4.08 4.29 107.59%
P/EPS 70.23 82.12 48.52 46.57 38.48 28.90 26.92 89.17%
EY 1.42 1.22 2.06 2.15 2.60 3.46 3.71 -47.19%
DY 1.32 0.75 1.85 2.15 2.82 1.96 4.17 -53.45%
P/NAPS 7.24 8.04 4.50 3.88 2.84 2.13 2.00 135.20%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 09/02/15 17/11/14 27/08/14 26/05/14 21/02/14 18/11/13 29/08/13 -
Price 1.87 2.00 1.35 1.06 0.775 0.715 0.445 -
P/RPS 15.83 13.63 8.94 7.87 5.96 5.72 3.98 150.40%
P/EPS 86.40 81.71 60.64 53.08 42.01 40.51 24.96 128.31%
EY 1.16 1.22 1.65 1.88 2.38 2.47 4.01 -56.16%
DY 1.07 0.75 1.48 1.89 2.58 1.40 4.49 -61.46%
P/NAPS 8.90 8.00 5.63 4.42 3.10 2.98 1.85 184.16%

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