[SCICOM] QoQ TTM Result on 31-Mar-2016 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 4.04%
YoY- 34.98%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 207,523 203,599 196,295 190,746 183,751 178,106 176,834 11.20%
PBT 51,216 48,293 44,908 41,038 39,241 36,517 34,043 31.13%
Tax -5,532 -4,383 -3,306 37 197 194 123 -
NP 45,684 43,910 41,602 41,075 39,438 36,711 34,166 21.26%
-
NP to SH 46,013 44,244 41,947 41,428 39,820 37,168 34,694 20.60%
-
Tax Rate 10.80% 9.08% 7.36% -0.09% -0.50% -0.53% -0.36% -
Total Cost 161,839 159,689 154,693 149,671 144,313 141,395 142,668 8.72%
-
Net Worth 99,527 95,972 92,418 88,863 85,308 81,754 81,754 13.94%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 31,990 31,990 31,990 28,436 28,436 28,436 25,770 15.42%
Div Payout % 69.53% 72.31% 76.26% 68.64% 71.41% 76.51% 74.28% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 99,527 95,972 92,418 88,863 85,308 81,754 81,754 13.94%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 22.01% 21.57% 21.19% 21.53% 21.46% 20.61% 19.32% -
ROE 46.23% 46.10% 45.39% 46.62% 46.68% 45.46% 42.44% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 58.38 57.28 55.22 53.66 51.69 50.11 49.75 11.19%
EPS 12.94 12.45 11.80 11.65 11.20 10.46 9.76 20.58%
DPS 9.00 9.00 9.00 8.00 8.00 8.00 7.25 15.42%
NAPS 0.28 0.27 0.26 0.25 0.24 0.23 0.23 13.94%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 58.32 57.21 55.16 53.60 51.64 50.05 49.69 11.21%
EPS 12.93 12.43 11.79 11.64 11.19 10.44 9.75 20.60%
DPS 8.99 8.99 8.99 7.99 7.99 7.99 7.24 15.45%
NAPS 0.2797 0.2697 0.2597 0.2497 0.2397 0.2297 0.2297 13.96%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.13 2.14 2.27 2.39 1.98 1.81 2.04 -
P/RPS 3.65 3.74 4.11 4.45 3.83 3.61 4.10 -7.42%
P/EPS 16.45 17.19 19.24 20.51 17.67 17.31 20.90 -14.69%
EY 6.08 5.82 5.20 4.88 5.66 5.78 4.78 17.30%
DY 4.23 4.21 3.96 3.35 4.04 4.42 3.55 12.33%
P/NAPS 7.61 7.93 8.73 9.56 8.25 7.87 8.87 -9.66%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 07/11/16 26/08/16 24/05/16 25/02/16 30/11/15 21/08/15 -
Price 2.20 2.15 2.10 2.33 2.24 2.09 1.75 -
P/RPS 3.77 3.75 3.80 4.34 4.33 4.17 3.52 4.65%
P/EPS 17.00 17.27 17.80 19.99 20.00 19.99 17.93 -3.47%
EY 5.88 5.79 5.62 5.00 5.00 5.00 5.58 3.53%
DY 4.09 4.19 4.29 3.43 3.57 3.83 4.14 -0.80%
P/NAPS 7.86 7.96 8.08 9.32 9.33 9.09 7.61 2.16%

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