[SCICOM] QoQ TTM Result on 30-Sep-2015 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 7.13%
YoY- 47.36%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 196,295 190,746 183,751 178,106 176,834 173,411 170,078 10.03%
PBT 44,908 41,038 39,241 36,517 34,043 29,723 26,632 41.71%
Tax -3,306 37 197 194 123 4 -147 698.26%
NP 41,602 41,075 39,438 36,711 34,166 29,727 26,485 35.16%
-
NP to SH 41,947 41,428 39,820 37,168 34,694 30,692 27,451 32.70%
-
Tax Rate 7.36% -0.09% -0.50% -0.53% -0.36% -0.01% 0.55% -
Total Cost 154,693 149,671 144,313 141,395 142,668 143,684 143,593 5.09%
-
Net Worth 92,418 88,863 85,308 81,754 81,754 78,199 74,645 15.31%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 31,990 28,436 28,436 28,436 25,770 24,570 23,376 23.28%
Div Payout % 76.26% 68.64% 71.41% 76.51% 74.28% 80.06% 85.16% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 92,418 88,863 85,308 81,754 81,754 78,199 74,645 15.31%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 21.19% 21.53% 21.46% 20.61% 19.32% 17.14% 15.57% -
ROE 45.39% 46.62% 46.68% 45.46% 42.44% 39.25% 36.78% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 55.22 53.66 51.69 50.11 49.75 48.79 47.85 10.03%
EPS 11.80 11.65 11.20 10.46 9.76 8.63 7.72 32.72%
DPS 9.00 8.00 8.00 8.00 7.25 6.91 6.58 23.24%
NAPS 0.26 0.25 0.24 0.23 0.23 0.22 0.21 15.31%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 55.16 53.60 51.64 50.05 49.69 48.73 47.79 10.04%
EPS 11.79 11.64 11.19 10.44 9.75 8.62 7.71 32.76%
DPS 8.99 7.99 7.99 7.99 7.24 6.90 6.57 23.27%
NAPS 0.2597 0.2497 0.2397 0.2297 0.2297 0.2197 0.2098 15.30%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.27 2.39 1.98 1.81 2.04 1.99 1.52 -
P/RPS 4.11 4.45 3.83 3.61 4.10 4.08 3.18 18.67%
P/EPS 19.24 20.51 17.67 17.31 20.90 23.05 19.68 -1.49%
EY 5.20 4.88 5.66 5.78 4.78 4.34 5.08 1.57%
DY 3.96 3.35 4.04 4.42 3.55 3.47 4.33 -5.78%
P/NAPS 8.73 9.56 8.25 7.87 8.87 9.05 7.24 13.30%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 24/05/16 25/02/16 30/11/15 21/08/15 25/05/15 09/02/15 -
Price 2.10 2.33 2.24 2.09 1.75 2.10 1.87 -
P/RPS 3.80 4.34 4.33 4.17 3.52 4.30 3.91 -1.88%
P/EPS 17.80 19.99 20.00 19.99 17.93 24.32 24.21 -18.55%
EY 5.62 5.00 5.00 5.00 5.58 4.11 4.13 22.82%
DY 4.29 3.43 3.57 3.83 4.14 3.29 3.52 14.11%
P/NAPS 8.08 9.32 9.33 9.09 7.61 9.55 8.90 -6.24%

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