[SCICOM] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 14.29%
YoY- 27.61%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 160,143 148,553 141,498 136,510 133,844 135,231 132,574 13.46%
PBT 22,313 21,276 18,461 16,646 14,652 13,179 13,089 42.84%
Tax 90 226 264 27 -96 8 92 -1.45%
NP 22,403 21,502 18,725 16,673 14,556 13,187 13,181 42.55%
-
NP to SH 23,201 21,890 19,116 16,975 14,852 13,484 13,370 44.55%
-
Tax Rate -0.40% -1.06% -1.43% -0.16% 0.66% -0.06% -0.70% -
Total Cost 137,740 127,051 122,773 119,837 119,288 122,044 119,393 10.02%
-
Net Worth 70,966 71,090 74,052 71,090 71,090 65,166 65,166 5.86%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 20,699 20,734 14,810 11,848 8,886 5,924 5,924 130.79%
Div Payout % 89.22% 94.72% 77.48% 69.80% 59.83% 43.94% 44.31% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 70,966 71,090 74,052 71,090 71,090 65,166 65,166 5.86%
NOSH 296,211 296,211 296,211 296,211 296,211 296,211 296,211 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.99% 14.47% 13.23% 12.21% 10.88% 9.75% 9.94% -
ROE 32.69% 30.79% 25.81% 23.88% 20.89% 20.69% 20.52% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 54.16 50.15 47.77 46.09 45.19 45.65 44.76 13.59%
EPS 7.85 7.39 6.45 5.73 5.01 4.55 4.51 44.84%
DPS 7.00 7.00 5.00 4.00 3.00 2.00 2.00 131.05%
NAPS 0.24 0.24 0.25 0.24 0.24 0.22 0.22 5.98%
Adjusted Per Share Value based on latest NOSH - 296,211
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 45.05 41.79 39.81 38.40 37.65 38.04 37.30 13.45%
EPS 6.53 6.16 5.38 4.78 4.18 3.79 3.76 44.62%
DPS 5.82 5.83 4.17 3.33 2.50 1.67 1.67 130.39%
NAPS 0.1997 0.20 0.2083 0.20 0.20 0.1833 0.1833 5.89%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.08 0.93 0.71 0.51 0.48 0.45 0.40 -
P/RPS 1.99 1.85 1.49 1.11 1.06 0.99 0.89 71.24%
P/EPS 13.76 12.58 11.00 8.90 9.57 9.89 8.86 34.21%
EY 7.27 7.95 9.09 11.24 10.45 10.12 11.28 -25.44%
DY 6.48 7.53 7.04 7.84 6.25 4.44 5.00 18.92%
P/NAPS 4.50 3.88 2.84 2.13 2.00 2.05 1.82 83.15%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 26/05/14 21/02/14 18/11/13 29/08/13 23/05/13 22/02/13 -
Price 1.35 1.06 0.775 0.715 0.445 0.44 0.40 -
P/RPS 2.49 2.11 1.62 1.55 0.98 0.96 0.89 98.92%
P/EPS 17.21 14.34 12.01 12.48 8.88 9.67 8.86 55.86%
EY 5.81 6.97 8.33 8.01 11.27 10.35 11.28 -35.82%
DY 5.19 6.60 6.45 5.59 6.74 4.55 5.00 2.52%
P/NAPS 5.63 4.42 3.10 2.98 1.85 2.00 1.82 112.74%

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