[SCICOM] QoQ Quarter Result on 31-Mar-2017 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -5.95%
YoY- 5.84%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 43,010 45,838 47,087 48,786 51,558 52,055 53,682 -13.70%
PBT 10,627 11,770 11,463 12,094 13,192 13,025 14,286 -17.85%
Tax -1,297 -880 -1,660 -783 -1,160 -1,089 -3,258 -45.79%
NP 9,330 10,890 9,803 11,311 12,032 11,936 11,028 -10.52%
-
NP to SH 9,408 10,972 9,870 11,393 12,114 12,021 11,114 -10.48%
-
Tax Rate 12.20% 7.48% 14.48% 6.47% 8.79% 8.36% 22.81% -
Total Cost 33,680 34,948 37,284 37,475 39,526 40,119 42,654 -14.53%
-
Net Worth 106,636 106,636 106,636 103,081 99,527 95,972 92,418 9.98%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 7,109 7,109 10,663 7,109 7,109 7,109 10,663 -23.62%
Div Payout % 75.56% 64.79% 108.04% 62.40% 58.68% 59.14% 95.95% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 106,636 106,636 106,636 103,081 99,527 95,972 92,418 9.98%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 21.69% 23.76% 20.82% 23.18% 23.34% 22.93% 20.54% -
ROE 8.82% 10.29% 9.26% 11.05% 12.17% 12.53% 12.03% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 12.10 12.90 13.25 13.72 14.50 14.64 15.10 -13.69%
EPS 2.65 3.09 2.78 3.21 3.41 3.38 3.13 -10.47%
DPS 2.00 2.00 3.00 2.00 2.00 2.00 3.00 -23.62%
NAPS 0.30 0.30 0.30 0.29 0.28 0.27 0.26 9.98%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 12.09 12.88 13.23 13.71 14.49 14.63 15.08 -13.66%
EPS 2.64 3.08 2.77 3.20 3.40 3.38 3.12 -10.51%
DPS 2.00 2.00 3.00 2.00 2.00 2.00 3.00 -23.62%
NAPS 0.2997 0.2997 0.2997 0.2897 0.2797 0.2697 0.2597 9.99%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.68 1.92 2.30 2.40 2.13 2.14 2.27 -
P/RPS 13.88 14.89 17.36 17.49 14.68 14.61 15.03 -5.15%
P/EPS 63.47 62.20 82.83 74.88 62.50 63.28 72.60 -8.54%
EY 1.58 1.61 1.21 1.34 1.60 1.58 1.38 9.41%
DY 1.19 1.04 1.30 0.83 0.94 0.93 1.32 -6.66%
P/NAPS 5.60 6.40 7.67 8.28 7.61 7.93 8.73 -25.56%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 07/02/18 13/11/17 25/08/17 22/05/17 28/02/17 07/11/16 26/08/16 -
Price 1.59 1.87 2.12 2.38 2.20 2.15 2.10 -
P/RPS 13.14 14.50 16.00 17.34 15.17 14.68 13.91 -3.71%
P/EPS 60.07 60.58 76.35 74.25 64.55 63.57 67.16 -7.14%
EY 1.66 1.65 1.31 1.35 1.55 1.57 1.49 7.44%
DY 1.26 1.07 1.42 0.84 0.91 0.93 1.43 -8.07%
P/NAPS 5.30 6.23 7.07 8.21 7.86 7.96 8.08 -24.44%

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