[SCICOM] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 12.61%
YoY- 42.98%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 166,597 160,143 148,553 141,498 136,510 133,844 135,231 14.90%
PBT 24,413 22,313 21,276 18,461 16,646 14,652 13,179 50.77%
Tax -128 90 226 264 27 -96 8 -
NP 24,285 22,403 21,502 18,725 16,673 14,556 13,187 50.18%
-
NP to SH 25,223 23,201 21,890 19,116 16,975 14,852 13,484 51.75%
-
Tax Rate 0.52% -0.40% -1.06% -1.43% -0.16% 0.66% -0.06% -
Total Cost 142,312 137,740 127,051 122,773 119,837 119,288 122,044 10.77%
-
Net Worth 0 70,966 71,090 74,052 71,090 71,090 65,166 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 22,175 20,699 20,734 14,810 11,848 8,886 5,924 140.88%
Div Payout % 87.92% 89.22% 94.72% 77.48% 69.80% 59.83% 43.94% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 0 70,966 71,090 74,052 71,090 71,090 65,166 -
NOSH 296,211 296,211 296,211 296,211 296,211 296,211 296,211 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 14.58% 13.99% 14.47% 13.23% 12.21% 10.88% 9.75% -
ROE 0.00% 32.69% 30.79% 25.81% 23.88% 20.89% 20.69% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 56.30 54.16 50.15 47.77 46.09 45.19 45.65 14.98%
EPS 8.52 7.85 7.39 6.45 5.73 5.01 4.55 51.86%
DPS 7.50 7.00 7.00 5.00 4.00 3.00 2.00 141.17%
NAPS 0.00 0.24 0.24 0.25 0.24 0.24 0.22 -
Adjusted Per Share Value based on latest NOSH - 296,211
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 46.87 45.05 41.79 39.81 38.40 37.65 38.04 14.91%
EPS 7.10 6.53 6.16 5.38 4.78 4.18 3.79 51.90%
DPS 6.24 5.82 5.83 4.17 3.33 2.50 1.67 140.60%
NAPS 0.00 0.1997 0.20 0.2083 0.20 0.20 0.1833 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.01 1.08 0.93 0.71 0.51 0.48 0.45 -
P/RPS 3.57 1.99 1.85 1.49 1.11 1.06 0.99 134.97%
P/EPS 23.58 13.76 12.58 11.00 8.90 9.57 9.89 78.37%
EY 4.24 7.27 7.95 9.09 11.24 10.45 10.12 -43.97%
DY 3.73 6.48 7.53 7.04 7.84 6.25 4.44 -10.95%
P/NAPS 0.00 4.50 3.88 2.84 2.13 2.00 2.05 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 17/11/14 27/08/14 26/05/14 21/02/14 18/11/13 29/08/13 23/05/13 -
Price 2.00 1.35 1.06 0.775 0.715 0.445 0.44 -
P/RPS 3.55 2.49 2.11 1.62 1.55 0.98 0.96 138.94%
P/EPS 23.46 17.21 14.34 12.01 12.48 8.88 9.67 80.45%
EY 4.26 5.81 6.97 8.33 8.01 11.27 10.35 -44.63%
DY 3.75 5.19 6.60 6.45 5.59 6.74 4.55 -12.08%
P/NAPS 0.00 5.63 4.42 3.10 2.98 1.85 2.00 -

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