[SCICOM] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 14.51%
YoY- 62.34%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 170,078 166,597 160,143 148,553 141,498 136,510 133,844 17.26%
PBT 26,632 24,413 22,313 21,276 18,461 16,646 14,652 48.77%
Tax -147 -128 90 226 264 27 -96 32.74%
NP 26,485 24,285 22,403 21,502 18,725 16,673 14,556 48.87%
-
NP to SH 27,451 25,223 23,201 21,890 19,116 16,975 14,852 50.43%
-
Tax Rate 0.55% 0.52% -0.40% -1.06% -1.43% -0.16% 0.66% -
Total Cost 143,593 142,312 137,740 127,051 122,773 119,837 119,288 13.12%
-
Net Worth 74,645 0 70,966 71,090 74,052 71,090 71,090 3.29%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 23,376 22,175 20,699 20,734 14,810 11,848 8,886 90.22%
Div Payout % 85.16% 87.92% 89.22% 94.72% 77.48% 69.80% 59.83% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 74,645 0 70,966 71,090 74,052 71,090 71,090 3.29%
NOSH 355,454 296,211 296,211 296,211 296,211 296,211 296,211 12.88%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 15.57% 14.58% 13.99% 14.47% 13.23% 12.21% 10.88% -
ROE 36.78% 0.00% 32.69% 30.79% 25.81% 23.88% 20.89% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 47.85 56.30 54.16 50.15 47.77 46.09 45.19 3.87%
EPS 7.72 8.52 7.85 7.39 6.45 5.73 5.01 33.30%
DPS 6.58 7.50 7.00 7.00 5.00 4.00 3.00 68.57%
NAPS 0.21 0.00 0.24 0.24 0.25 0.24 0.24 -8.49%
Adjusted Per Share Value based on latest NOSH - 296,211
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 47.85 46.87 45.05 41.79 39.81 38.40 37.65 17.27%
EPS 7.72 7.10 6.53 6.16 5.38 4.78 4.18 50.36%
DPS 6.58 6.24 5.82 5.83 4.17 3.33 2.50 90.29%
NAPS 0.21 0.00 0.1997 0.20 0.2083 0.20 0.20 3.29%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.52 2.01 1.08 0.93 0.71 0.51 0.48 -
P/RPS 3.18 3.57 1.99 1.85 1.49 1.11 1.06 107.59%
P/EPS 19.68 23.58 13.76 12.58 11.00 8.90 9.57 61.49%
EY 5.08 4.24 7.27 7.95 9.09 11.24 10.45 -38.09%
DY 4.33 3.73 6.48 7.53 7.04 7.84 6.25 -21.65%
P/NAPS 7.24 0.00 4.50 3.88 2.84 2.13 2.00 135.20%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 09/02/15 17/11/14 27/08/14 26/05/14 21/02/14 18/11/13 29/08/13 -
Price 1.87 2.00 1.35 1.06 0.775 0.715 0.445 -
P/RPS 3.91 3.55 2.49 2.11 1.62 1.55 0.98 150.92%
P/EPS 24.21 23.46 17.21 14.34 12.01 12.48 8.88 94.80%
EY 4.13 4.26 5.81 6.97 8.33 8.01 11.27 -48.69%
DY 3.52 3.75 5.19 6.60 6.45 5.59 6.74 -35.07%
P/NAPS 8.90 0.00 5.63 4.42 3.10 2.98 1.85 184.16%

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