[SCICOM] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
07-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -6.1%
YoY- -9.5%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 158,110 165,289 174,740 184,721 193,269 199,486 206,081 -16.17%
PBT 32,073 37,030 42,213 45,954 48,519 49,774 52,597 -28.06%
Tax -5,911 -5,113 -4,563 -4,620 -4,483 -4,692 -6,290 -4.05%
NP 26,162 31,917 37,650 41,334 44,036 45,082 46,307 -31.63%
-
NP to SH 26,434 32,221 37,956 41,643 44,349 45,398 46,642 -31.49%
-
Tax Rate 18.43% 13.81% 10.81% 10.05% 9.24% 9.43% 11.96% -
Total Cost 131,948 133,372 137,090 143,387 149,233 154,404 159,774 -11.96%
-
Net Worth 99,527 106,636 106,636 106,636 106,636 106,636 103,081 -2.30%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 31,990 31,990 31,990 31,990 31,990 31,990 31,990 0.00%
Div Payout % 121.02% 99.29% 84.28% 76.82% 72.13% 70.47% 68.59% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 99,527 106,636 106,636 106,636 106,636 106,636 103,081 -2.30%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 16.55% 19.31% 21.55% 22.38% 22.78% 22.60% 22.47% -
ROE 26.56% 30.22% 35.59% 39.05% 41.59% 42.57% 45.25% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 44.48 46.50 49.16 51.97 54.37 56.12 57.98 -16.18%
EPS 7.44 9.06 10.68 11.72 12.48 12.77 13.12 -31.46%
DPS 9.00 9.00 9.00 9.00 9.00 9.00 9.00 0.00%
NAPS 0.28 0.30 0.30 0.30 0.30 0.30 0.29 -2.31%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 44.48 46.50 49.16 51.97 54.37 56.12 57.98 -16.18%
EPS 7.44 9.06 10.68 11.72 12.48 12.77 13.12 -31.46%
DPS 9.00 9.00 9.00 9.00 9.00 9.00 9.00 0.00%
NAPS 0.28 0.30 0.30 0.30 0.30 0.30 0.29 -2.31%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.85 1.99 2.02 1.68 1.92 2.30 2.40 -
P/RPS 4.16 4.28 4.11 3.23 3.53 4.10 4.14 0.32%
P/EPS 24.88 21.95 18.92 14.34 15.39 18.01 18.29 22.74%
EY 4.02 4.56 5.29 6.97 6.50 5.55 5.47 -18.54%
DY 4.86 4.52 4.46 5.36 4.69 3.91 3.75 18.85%
P/NAPS 6.61 6.63 6.73 5.60 6.40 7.67 8.28 -13.93%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 27/08/18 21/05/18 07/02/18 13/11/17 25/08/17 22/05/17 -
Price 1.70 1.90 2.01 1.59 1.87 2.12 2.38 -
P/RPS 3.82 4.09 4.09 3.06 3.44 3.78 4.11 -4.75%
P/EPS 22.86 20.96 18.82 13.57 14.99 16.60 18.14 16.65%
EY 4.37 4.77 5.31 7.37 6.67 6.02 5.51 -14.30%
DY 5.29 4.74 4.48 5.66 4.81 4.25 3.78 25.08%
P/NAPS 6.07 6.33 6.70 5.30 6.23 7.07 8.21 -18.22%

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