[SCOPE] QoQ TTM Result on 31-Dec-2016 [#2]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 67.33%
YoY- 256.02%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 25,891 26,106 25,109 25,185 24,814 23,890 21,311 13.84%
PBT 4,887 5,464 5,121 3,988 2,338 1,855 -694 -
Tax -479 -556 -358 -382 -144 -261 -319 31.09%
NP 4,408 4,908 4,763 3,606 2,194 1,594 -1,013 -
-
NP to SH 4,112 4,554 4,579 3,509 2,097 1,616 -868 -
-
Tax Rate 9.80% 10.18% 6.99% 9.58% 6.16% 14.07% - -
Total Cost 21,483 21,198 20,346 21,579 22,620 22,296 22,324 -2.52%
-
Net Worth 118,597 117,328 118,373 117,984 115,749 113,488 108,823 5.89%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 2,777 2,777 2,777 - - - - -
Div Payout % 67.54% 60.99% 60.66% - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 118,597 117,328 118,373 117,984 115,749 113,488 108,823 5.89%
NOSH 560,484 560,484 555,484 555,484 549,615 545,882 532,142 3.51%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 17.03% 18.80% 18.97% 14.32% 8.84% 6.67% -4.75% -
ROE 3.47% 3.88% 3.87% 2.97% 1.81% 1.42% -0.80% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 4.65 4.69 4.52 4.53 4.51 4.38 4.00 10.54%
EPS 0.74 0.82 0.82 0.63 0.38 0.30 -0.16 -
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.2128 0.211 0.2131 0.2124 0.2106 0.2079 0.2045 2.68%
Adjusted Per Share Value based on latest NOSH - 555,484
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 2.24 2.26 2.18 2.18 2.15 2.07 1.85 13.58%
EPS 0.36 0.39 0.40 0.30 0.18 0.14 -0.08 -
DPS 0.24 0.24 0.24 0.00 0.00 0.00 0.00 -
NAPS 0.1027 0.1016 0.1025 0.1022 0.1003 0.0983 0.0943 5.84%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.23 0.22 0.245 0.145 0.18 0.145 0.145 -
P/RPS 4.95 4.69 5.42 3.20 3.99 3.31 3.62 23.17%
P/EPS 31.17 26.86 29.72 22.95 47.18 48.98 -88.89 -
EY 3.21 3.72 3.36 4.36 2.12 2.04 -1.12 -
DY 2.17 2.27 2.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.04 1.15 0.68 0.85 0.70 0.71 32.23%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 16/05/17 24/02/17 25/11/16 23/08/16 25/05/16 -
Price 0.20 0.23 0.275 0.155 0.155 0.14 0.17 -
P/RPS 4.31 4.90 6.08 3.42 3.43 3.20 4.24 1.09%
P/EPS 27.11 28.08 33.36 24.54 40.62 47.29 -104.22 -
EY 3.69 3.56 3.00 4.08 2.46 2.11 -0.96 -
DY 2.50 2.17 1.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.09 1.29 0.73 0.74 0.67 0.83 8.64%

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