[SCICOM] QoQ TTM Result on 31-Mar-2017 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 1.37%
YoY- 12.59%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 184,721 193,269 199,486 206,081 207,523 203,599 196,295 -3.95%
PBT 45,954 48,519 49,774 52,597 51,216 48,293 44,908 1.54%
Tax -4,620 -4,483 -4,692 -6,290 -5,532 -4,383 -3,306 24.91%
NP 41,334 44,036 45,082 46,307 45,684 43,910 41,602 -0.42%
-
NP to SH 41,643 44,349 45,398 46,642 46,013 44,244 41,947 -0.48%
-
Tax Rate 10.05% 9.24% 9.43% 11.96% 10.80% 9.08% 7.36% -
Total Cost 143,387 149,233 154,404 159,774 161,839 159,689 154,693 -4.92%
-
Net Worth 106,636 106,636 106,636 103,081 99,527 95,972 92,418 9.98%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 31,990 31,990 31,990 31,990 31,990 31,990 31,990 0.00%
Div Payout % 76.82% 72.13% 70.47% 68.59% 69.53% 72.31% 76.26% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 106,636 106,636 106,636 103,081 99,527 95,972 92,418 9.98%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 22.38% 22.78% 22.60% 22.47% 22.01% 21.57% 21.19% -
ROE 39.05% 41.59% 42.57% 45.25% 46.23% 46.10% 45.39% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 51.97 54.37 56.12 57.98 58.38 57.28 55.22 -3.95%
EPS 11.72 12.48 12.77 13.12 12.94 12.45 11.80 -0.45%
DPS 9.00 9.00 9.00 9.00 9.00 9.00 9.00 0.00%
NAPS 0.30 0.30 0.30 0.29 0.28 0.27 0.26 9.98%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 51.91 54.31 56.06 57.91 58.32 57.21 55.16 -3.95%
EPS 11.70 12.46 12.76 13.11 12.93 12.43 11.79 -0.50%
DPS 8.99 8.99 8.99 8.99 8.99 8.99 8.99 0.00%
NAPS 0.2997 0.2997 0.2997 0.2897 0.2797 0.2697 0.2597 9.99%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.68 1.92 2.30 2.40 2.13 2.14 2.27 -
P/RPS 3.23 3.53 4.10 4.14 3.65 3.74 4.11 -14.80%
P/EPS 14.34 15.39 18.01 18.29 16.45 17.19 19.24 -17.75%
EY 6.97 6.50 5.55 5.47 6.08 5.82 5.20 21.50%
DY 5.36 4.69 3.91 3.75 4.23 4.21 3.96 22.29%
P/NAPS 5.60 6.40 7.67 8.28 7.61 7.93 8.73 -25.56%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 07/02/18 13/11/17 25/08/17 22/05/17 28/02/17 07/11/16 26/08/16 -
Price 1.59 1.87 2.12 2.38 2.20 2.15 2.10 -
P/RPS 3.06 3.44 3.78 4.11 3.77 3.75 3.80 -13.41%
P/EPS 13.57 14.99 16.60 18.14 17.00 17.27 17.80 -16.50%
EY 7.37 6.67 6.02 5.51 5.88 5.79 5.62 19.74%
DY 5.66 4.81 4.25 3.78 4.09 4.19 4.29 20.23%
P/NAPS 5.30 6.23 7.07 8.21 7.86 7.96 8.08 -24.44%

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