[SCOPE] QoQ TTM Result on 31-Mar-2017 [#3]

Stock
[SCOPE] SCOPE INDUSTRIES BHD
Announcement Date
16-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 30.49%
YoY- 627.53%
Quarter Report
Latest QR
Upcoming QR
SCOPE's Result
SCOPE's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 25,809 25,891 26,106 25,109 25,185 24,814 23,890 5.27%
PBT 4,291 4,887 5,464 5,121 3,988 2,338 1,855 74.64%
Tax -507 -479 -556 -358 -382 -144 -261 55.49%
NP 3,784 4,408 4,908 4,763 3,606 2,194 1,594 77.67%
-
NP to SH 3,369 4,112 4,554 4,579 3,509 2,097 1,616 62.97%
-
Tax Rate 11.82% 9.80% 10.18% 6.99% 9.58% 6.16% 14.07% -
Total Cost 22,025 21,483 21,198 20,346 21,579 22,620 22,296 -0.80%
-
Net Worth 119,256 118,597 117,328 118,373 117,984 115,749 113,488 3.35%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 2,777 2,777 2,777 2,777 - - - -
Div Payout % 82.44% 67.54% 60.99% 60.66% - - - -
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 119,256 118,597 117,328 118,373 117,984 115,749 113,488 3.35%
NOSH 560,484 560,484 560,484 555,484 555,484 549,615 545,882 1.77%
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 14.66% 17.03% 18.80% 18.97% 14.32% 8.84% 6.67% -
ROE 2.82% 3.47% 3.88% 3.87% 2.97% 1.81% 1.42% -
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 4.62 4.65 4.69 4.52 4.53 4.51 4.38 3.61%
EPS 0.60 0.74 0.82 0.82 0.63 0.38 0.30 58.53%
DPS 0.50 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.2135 0.2128 0.211 0.2131 0.2124 0.2106 0.2079 1.78%
Adjusted Per Share Value based on latest NOSH - 555,484
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2.24 2.24 2.26 2.18 2.18 2.15 2.07 5.38%
EPS 0.29 0.36 0.39 0.40 0.30 0.18 0.14 62.28%
DPS 0.24 0.24 0.24 0.24 0.00 0.00 0.00 -
NAPS 0.1033 0.1027 0.1016 0.1025 0.1022 0.1003 0.0983 3.35%
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 0.20 0.23 0.22 0.245 0.145 0.18 0.145 -
P/RPS 4.33 4.95 4.69 5.42 3.20 3.99 3.31 19.55%
P/EPS 33.16 31.17 26.86 29.72 22.95 47.18 48.98 -22.84%
EY 3.02 3.21 3.72 3.36 4.36 2.12 2.04 29.79%
DY 2.50 2.17 2.27 2.04 0.00 0.00 0.00 -
P/NAPS 0.94 1.08 1.04 1.15 0.68 0.85 0.70 21.65%
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 05/02/18 23/11/17 24/08/17 16/05/17 24/02/17 25/11/16 23/08/16 -
Price 0.175 0.20 0.23 0.275 0.155 0.155 0.14 -
P/RPS 3.79 4.31 4.90 6.08 3.42 3.43 3.20 11.90%
P/EPS 29.01 27.11 28.08 33.36 24.54 40.62 47.29 -27.73%
EY 3.45 3.69 3.56 3.00 4.08 2.46 2.11 38.66%
DY 2.86 2.50 2.17 1.82 0.00 0.00 0.00 -
P/NAPS 0.82 0.94 1.09 1.29 0.73 0.74 0.67 14.37%

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