[SCICOM] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 3.19%
YoY- 34.3%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 156,736 177,696 207,226 184,770 170,936 151,066 135,758 2.42%
PBT 28,482 44,794 52,434 39,818 29,422 20,784 13,166 13.71%
Tax -5,994 -4,354 -4,498 -46 -194 280 -440 54.51%
NP 22,488 40,440 47,936 39,772 29,228 21,064 12,726 9.94%
-
NP to SH 22,676 40,760 48,270 40,138 29,886 21,386 12,858 9.91%
-
Tax Rate 21.04% 9.72% 8.58% 0.12% 0.66% -1.35% 3.34% -
Total Cost 134,248 137,256 159,290 144,998 141,708 130,002 123,032 1.46%
-
Net Worth 99,527 106,636 99,527 85,308 74,645 74,052 65,166 7.30%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 24,881 28,436 28,436 28,436 24,881 17,772 5,924 27.00%
Div Payout % 109.73% 69.77% 58.91% 70.85% 83.26% 83.10% 46.07% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 99,527 106,636 99,527 85,308 74,645 74,052 65,166 7.30%
NOSH 355,454 355,454 355,454 355,454 355,454 296,211 296,211 3.08%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 14.35% 22.76% 23.13% 21.53% 17.10% 13.94% 9.37% -
ROE 22.78% 38.22% 48.50% 47.05% 40.04% 28.88% 19.73% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 44.09 49.99 58.30 51.98 48.09 51.00 45.83 -0.64%
EPS 6.38 11.46 13.58 11.30 9.18 7.22 4.34 6.62%
DPS 7.00 8.00 8.00 8.00 7.00 6.00 2.00 23.20%
NAPS 0.28 0.30 0.28 0.24 0.21 0.25 0.22 4.09%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 44.09 49.99 58.30 51.98 48.09 42.50 38.19 2.42%
EPS 6.38 11.46 13.58 11.30 9.18 6.02 3.62 9.90%
DPS 7.00 8.00 8.00 8.00 7.00 5.00 1.67 26.96%
NAPS 0.28 0.30 0.28 0.24 0.21 0.2083 0.1833 7.31%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.05 1.68 2.13 1.98 1.52 0.71 0.40 -
P/RPS 2.38 3.36 3.65 3.81 3.16 1.39 0.87 18.25%
P/EPS 16.46 14.65 15.69 17.53 18.08 9.83 9.21 10.15%
EY 6.08 6.83 6.38 5.70 5.53 10.17 10.85 -9.19%
DY 6.67 4.76 3.76 4.04 4.61 8.45 5.00 4.91%
P/NAPS 3.75 5.60 7.61 8.25 7.24 2.84 1.82 12.79%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 07/02/18 28/02/17 25/02/16 09/02/15 21/02/14 22/02/13 -
Price 1.30 1.59 2.20 2.24 1.87 0.775 0.40 -
P/RPS 2.95 3.18 3.77 4.31 3.89 1.52 0.87 22.55%
P/EPS 20.38 13.87 16.20 19.84 22.24 10.73 9.21 14.14%
EY 4.91 7.21 6.17 5.04 4.50 9.32 10.85 -12.37%
DY 5.38 5.03 3.64 3.57 3.74 7.74 5.00 1.22%
P/NAPS 4.64 5.30 7.86 9.33 8.90 3.10 1.82 16.87%

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