[SCICOM] QoQ TTM Result on 30-Jun-2015 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 13.04%
YoY- 49.54%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 190,746 183,751 178,106 176,834 173,411 170,078 166,597 9.43%
PBT 41,038 39,241 36,517 34,043 29,723 26,632 24,413 41.33%
Tax 37 197 194 123 4 -147 -128 -
NP 41,075 39,438 36,711 34,166 29,727 26,485 24,285 41.91%
-
NP to SH 41,428 39,820 37,168 34,694 30,692 27,451 25,223 39.16%
-
Tax Rate -0.09% -0.50% -0.53% -0.36% -0.01% 0.55% 0.52% -
Total Cost 149,671 144,313 141,395 142,668 143,684 143,593 142,312 3.41%
-
Net Worth 88,863 85,308 81,754 81,754 78,199 74,645 0 -
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 28,436 28,436 28,436 25,770 24,570 23,376 22,175 18.01%
Div Payout % 68.64% 71.41% 76.51% 74.28% 80.06% 85.16% 87.92% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 88,863 85,308 81,754 81,754 78,199 74,645 0 -
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 296,211 12.91%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 21.53% 21.46% 20.61% 19.32% 17.14% 15.57% 14.58% -
ROE 46.62% 46.68% 45.46% 42.44% 39.25% 36.78% 0.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 53.66 51.69 50.11 49.75 48.79 47.85 56.30 -3.14%
EPS 11.65 11.20 10.46 9.76 8.63 7.72 8.52 23.17%
DPS 8.00 8.00 8.00 7.25 6.91 6.58 7.50 4.39%
NAPS 0.25 0.24 0.23 0.23 0.22 0.21 0.00 -
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 53.66 51.69 50.11 49.75 48.79 47.85 46.87 9.42%
EPS 11.65 11.20 10.46 9.76 8.63 7.72 7.10 39.07%
DPS 8.00 8.00 8.00 7.25 6.91 6.58 6.24 17.99%
NAPS 0.25 0.24 0.23 0.23 0.22 0.21 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.39 1.98 1.81 2.04 1.99 1.52 2.01 -
P/RPS 4.45 3.83 3.61 4.10 4.08 3.18 3.57 15.80%
P/EPS 20.51 17.67 17.31 20.90 23.05 19.68 23.58 -8.87%
EY 4.88 5.66 5.78 4.78 4.34 5.08 4.24 9.81%
DY 3.35 4.04 4.42 3.55 3.47 4.33 3.73 -6.90%
P/NAPS 9.56 8.25 7.87 8.87 9.05 7.24 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 25/02/16 30/11/15 21/08/15 25/05/15 09/02/15 17/11/14 -
Price 2.33 2.24 2.09 1.75 2.10 1.87 2.00 -
P/RPS 4.34 4.33 4.17 3.52 4.30 3.91 3.55 14.31%
P/EPS 19.99 20.00 19.99 17.93 24.32 24.21 23.46 -10.11%
EY 5.00 5.00 5.00 5.58 4.11 4.13 4.26 11.25%
DY 3.43 3.57 3.83 4.14 3.29 3.52 3.75 -5.76%
P/NAPS 9.32 9.33 9.09 7.61 9.55 8.90 0.00 -

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