[SCICOM] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 40.8%
YoY- 68.37%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 208,220 179,004 173,916 148,100 137,436 136,900 135,364 7.43%
PBT 52,100 38,560 28,664 20,264 12,288 15,168 11,296 28.98%
Tax -4,356 -48 -332 540 48 -1,012 856 -
NP 47,744 38,512 28,332 20,804 12,336 14,156 12,152 25.58%
-
NP to SH 48,084 38,896 29,000 20,912 12,420 14,156 12,152 25.73%
-
Tax Rate 8.36% 0.12% 1.16% -2.66% -0.39% 6.67% -7.58% -
Total Cost 160,476 140,492 145,584 127,296 125,100 122,744 123,212 4.49%
-
Net Worth 95,972 81,754 74,052 71,090 65,166 59,478 56,458 9.23%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 28,436 28,436 17,772 11,848 - 11,895 - -
Div Payout % 59.14% 73.11% 61.29% 56.66% - 84.03% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 95,972 81,754 74,052 71,090 65,166 59,478 56,458 9.23%
NOSH 355,454 355,454 296,211 296,211 296,211 297,394 268,849 4.75%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 22.93% 21.51% 16.29% 14.05% 8.98% 10.34% 8.98% -
ROE 50.10% 47.58% 39.16% 29.42% 19.06% 23.80% 21.52% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 58.58 50.36 58.71 50.00 46.40 46.03 50.35 2.55%
EPS 13.52 10.96 9.80 7.04 4.20 4.76 4.52 20.01%
DPS 8.00 8.00 6.00 4.00 0.00 4.00 0.00 -
NAPS 0.27 0.23 0.25 0.24 0.22 0.20 0.21 4.27%
Adjusted Per Share Value based on latest NOSH - 296,211
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 58.58 50.36 48.93 41.67 38.66 38.51 38.08 7.43%
EPS 13.52 10.96 8.16 5.88 3.49 3.98 3.42 25.71%
DPS 8.00 8.00 5.00 3.33 0.00 3.35 0.00 -
NAPS 0.27 0.23 0.2083 0.20 0.1833 0.1673 0.1588 9.24%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.14 1.81 2.01 0.51 0.40 0.40 0.46 -
P/RPS 3.65 3.59 3.42 1.02 0.86 0.87 0.91 26.02%
P/EPS 15.82 16.54 20.53 7.22 9.54 8.40 10.18 7.61%
EY 6.32 6.05 4.87 13.84 10.48 11.90 9.83 -7.09%
DY 3.74 4.42 2.99 7.84 0.00 10.00 0.00 -
P/NAPS 7.93 7.87 8.04 2.13 1.82 2.00 2.19 23.89%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 07/11/16 30/11/15 17/11/14 18/11/13 05/11/12 02/11/11 09/11/10 -
Price 2.15 2.09 2.00 0.715 0.40 0.45 0.41 -
P/RPS 3.67 4.15 3.41 1.43 0.86 0.98 0.81 28.60%
P/EPS 15.89 19.10 20.43 10.13 9.54 9.45 9.07 9.78%
EY 6.29 5.24 4.90 9.87 10.48 10.58 11.02 -8.91%
DY 3.72 3.83 3.00 5.59 0.00 8.89 0.00 -
P/NAPS 7.96 9.09 8.00 2.98 1.82 2.25 1.95 26.39%

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