[SCICOM] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 11.81%
YoY- 40.21%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 183,751 178,106 176,834 173,411 170,078 166,597 160,143 9.57%
PBT 39,241 36,517 34,043 29,723 26,632 24,413 22,313 45.54%
Tax 197 194 123 4 -147 -128 90 68.34%
NP 39,438 36,711 34,166 29,727 26,485 24,285 22,403 45.64%
-
NP to SH 39,820 37,168 34,694 30,692 27,451 25,223 23,201 43.20%
-
Tax Rate -0.50% -0.53% -0.36% -0.01% 0.55% 0.52% -0.40% -
Total Cost 144,313 141,395 142,668 143,684 143,593 142,312 137,740 3.14%
-
Net Worth 85,308 81,754 81,754 78,199 74,645 0 70,966 13.01%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 28,436 28,436 25,770 24,570 23,376 22,175 20,699 23.50%
Div Payout % 71.41% 76.51% 74.28% 80.06% 85.16% 87.92% 89.22% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 85,308 81,754 81,754 78,199 74,645 0 70,966 13.01%
NOSH 355,454 355,454 355,454 355,454 355,454 296,211 296,211 12.88%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 21.46% 20.61% 19.32% 17.14% 15.57% 14.58% 13.99% -
ROE 46.68% 45.46% 42.44% 39.25% 36.78% 0.00% 32.69% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 51.69 50.11 49.75 48.79 47.85 56.30 54.16 -3.05%
EPS 11.20 10.46 9.76 8.63 7.72 8.52 7.85 26.65%
DPS 8.00 8.00 7.25 6.91 6.58 7.50 7.00 9.28%
NAPS 0.24 0.23 0.23 0.22 0.21 0.00 0.24 0.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 51.69 50.11 49.75 48.79 47.85 46.87 45.05 9.57%
EPS 11.20 10.46 9.76 8.63 7.72 7.10 6.53 43.14%
DPS 8.00 8.00 7.25 6.91 6.58 6.24 5.82 23.55%
NAPS 0.24 0.23 0.23 0.22 0.21 0.00 0.1997 12.99%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.98 1.81 2.04 1.99 1.52 2.01 1.08 -
P/RPS 3.83 3.61 4.10 4.08 3.18 3.57 1.99 54.54%
P/EPS 17.67 17.31 20.90 23.05 19.68 23.58 13.76 18.09%
EY 5.66 5.78 4.78 4.34 5.08 4.24 7.27 -15.33%
DY 4.04 4.42 3.55 3.47 4.33 3.73 6.48 -26.95%
P/NAPS 8.25 7.87 8.87 9.05 7.24 0.00 4.50 49.62%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 30/11/15 21/08/15 25/05/15 09/02/15 17/11/14 27/08/14 -
Price 2.24 2.09 1.75 2.10 1.87 2.00 1.35 -
P/RPS 4.33 4.17 3.52 4.30 3.91 3.55 2.49 44.46%
P/EPS 20.00 19.99 17.93 24.32 24.21 23.46 17.21 10.50%
EY 5.00 5.00 5.58 4.11 4.13 4.26 5.81 -9.50%
DY 3.57 3.83 4.14 3.29 3.52 3.75 5.19 -22.02%
P/NAPS 9.33 9.09 7.61 9.55 8.90 0.00 5.63 39.91%

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