[SCICOM] YoY Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 4.78%
YoY- 56.22%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 199,486 196,295 176,834 160,143 133,844 131,226 140,975 5.95%
PBT 49,774 44,908 34,043 22,313 14,652 13,488 12,599 25.70%
Tax -4,692 -3,306 123 90 -96 125 678 -
NP 45,082 41,602 34,166 22,403 14,556 13,613 13,277 22.57%
-
NP to SH 45,398 41,947 34,694 23,202 14,852 13,736 13,282 22.71%
-
Tax Rate 9.43% 7.36% -0.36% -0.40% 0.66% -0.93% -5.38% -
Total Cost 154,404 154,693 142,668 137,740 119,288 117,613 127,698 3.21%
-
Net Worth 106,636 92,418 81,754 71,090 71,090 65,166 59,162 10.30%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 31,990 31,990 26,659 20,734 8,886 5,924 5,916 32.45%
Div Payout % 70.47% 76.26% 76.84% 89.37% 59.83% 43.13% 44.54% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 106,636 92,418 81,754 71,090 71,090 65,166 59,162 10.30%
NOSH 355,454 355,454 355,454 296,211 296,211 296,211 295,812 3.10%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 22.60% 21.19% 19.32% 13.99% 10.88% 10.37% 9.42% -
ROE 42.57% 45.39% 42.44% 32.64% 20.89% 21.08% 22.45% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 56.12 55.22 49.75 54.06 45.19 44.30 47.66 2.75%
EPS 12.77 11.80 9.76 7.83 5.01 4.64 4.49 19.01%
DPS 9.00 9.00 7.50 7.00 3.00 2.00 2.00 28.46%
NAPS 0.30 0.26 0.23 0.24 0.24 0.22 0.20 6.98%
Adjusted Per Share Value based on latest NOSH - 296,211
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 56.06 55.16 49.69 45.00 37.61 36.88 39.61 5.95%
EPS 12.76 11.79 9.75 6.52 4.17 3.86 3.73 22.72%
DPS 8.99 8.99 7.49 5.83 2.50 1.66 1.66 32.48%
NAPS 0.2997 0.2597 0.2297 0.1998 0.1998 0.1831 0.1663 10.30%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.30 2.27 2.04 1.08 0.48 0.36 0.39 -
P/RPS 4.10 4.11 4.10 2.00 1.06 0.81 0.82 30.73%
P/EPS 18.01 19.24 20.90 13.79 9.57 7.76 8.69 12.90%
EY 5.55 5.20 4.78 7.25 10.45 12.88 11.51 -11.43%
DY 3.91 3.96 3.68 6.48 6.25 5.56 5.13 -4.42%
P/NAPS 7.67 8.73 8.87 4.50 2.00 1.64 1.95 25.61%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 26/08/16 21/08/15 27/08/14 29/08/13 27/08/12 15/08/11 -
Price 2.12 2.10 1.75 1.35 0.445 0.38 0.39 -
P/RPS 3.78 3.80 3.52 2.50 0.98 0.86 0.82 28.97%
P/EPS 16.60 17.80 17.93 17.23 8.88 8.19 8.69 11.37%
EY 6.02 5.62 5.58 5.80 11.27 12.20 11.51 -10.23%
DY 4.25 4.29 4.29 5.19 6.74 5.26 5.13 -3.08%
P/NAPS 7.07 8.08 7.61 5.63 1.85 1.73 1.95 23.92%

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