[SCICOM] YoY Annual (Unaudited) Result on 30-Jun-2013 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
YoY- 8.12%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 196,295 176,834 160,143 133,844 131,226 140,975 122,668 8.14%
PBT 44,908 34,043 22,313 14,652 13,488 12,599 7,502 34.71%
Tax -3,306 123 90 -96 125 678 835 -
NP 41,602 34,166 22,403 14,556 13,613 13,277 8,337 30.69%
-
NP to SH 41,947 34,694 23,202 14,852 13,736 13,282 8,337 30.87%
-
Tax Rate 7.36% -0.36% -0.40% 0.66% -0.93% -5.38% -11.13% -
Total Cost 154,693 142,668 137,740 119,288 117,613 127,698 114,331 5.16%
-
Net Worth 92,418 81,754 71,090 71,090 65,166 59,162 50,446 10.60%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 31,990 26,659 20,734 8,886 5,924 5,916 6,637 29.93%
Div Payout % 76.26% 76.84% 89.37% 59.83% 43.13% 44.54% 79.62% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 92,418 81,754 71,090 71,090 65,166 59,162 50,446 10.60%
NOSH 355,454 355,454 296,211 296,211 296,211 295,812 265,509 4.97%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 21.19% 19.32% 13.99% 10.88% 10.37% 9.42% 6.80% -
ROE 45.39% 42.44% 32.64% 20.89% 21.08% 22.45% 16.53% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 55.22 49.75 54.06 45.19 44.30 47.66 46.20 3.01%
EPS 11.80 9.76 7.83 5.01 4.64 4.49 3.14 24.66%
DPS 9.00 7.50 7.00 3.00 2.00 2.00 2.50 23.77%
NAPS 0.26 0.23 0.24 0.24 0.22 0.20 0.19 5.36%
Adjusted Per Share Value based on latest NOSH - 296,211
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 55.22 49.75 45.05 37.65 36.92 39.66 34.51 8.14%
EPS 11.80 9.76 6.53 4.18 3.86 3.74 2.35 30.82%
DPS 9.00 7.50 5.83 2.50 1.67 1.66 1.87 29.90%
NAPS 0.26 0.23 0.20 0.20 0.1833 0.1664 0.1419 10.60%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.27 2.04 1.08 0.48 0.36 0.39 0.49 -
P/RPS 4.11 4.10 2.00 1.06 0.81 0.82 1.06 25.31%
P/EPS 19.24 20.90 13.79 9.57 7.76 8.69 15.61 3.54%
EY 5.20 4.78 7.25 10.45 12.88 11.51 6.41 -3.42%
DY 3.96 3.68 6.48 6.25 5.56 5.13 5.10 -4.12%
P/NAPS 8.73 8.87 4.50 2.00 1.64 1.95 2.58 22.50%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 21/08/15 27/08/14 29/08/13 27/08/12 15/08/11 27/08/10 -
Price 2.10 1.75 1.35 0.445 0.38 0.39 0.39 -
P/RPS 3.80 3.52 2.50 0.98 0.86 0.82 0.84 28.57%
P/EPS 17.80 17.93 17.23 8.88 8.19 8.69 12.42 6.17%
EY 5.62 5.58 5.80 11.27 12.20 11.51 8.05 -5.80%
DY 4.29 4.29 5.19 6.74 5.26 5.13 6.41 -6.46%
P/NAPS 8.08 7.61 5.63 1.85 1.73 1.95 2.05 25.65%

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