[SCICOM] YoY Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 3.54%
YoY- 73.54%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 203,198 190,150 171,601 153,910 134,298 128,958 141,990 6.14%
PBT 51,081 40,829 31,502 21,622 12,790 13,201 12,649 26.16%
Tax -4,042 -64 50 165 -264 -108 -14 156.86%
NP 47,038 40,765 31,553 21,788 12,526 13,093 12,634 24.46%
-
NP to SH 47,370 41,110 32,132 22,144 12,760 13,094 12,634 24.61%
-
Tax Rate 7.91% 0.16% -0.16% -0.76% 2.06% 0.82% 0.11% -
Total Cost 156,160 149,385 140,048 132,122 121,772 115,865 129,356 3.18%
-
Net Worth 103,081 88,863 78,199 71,090 65,166 59,162 56,263 10.60%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 28,436 28,436 26,066 19,747 3,949 3,944 3,948 38.92%
Div Payout % 60.03% 69.17% 81.12% 89.18% 30.95% 30.12% 31.25% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 103,081 88,863 78,199 71,090 65,166 59,162 56,263 10.60%
NOSH 355,454 355,454 355,454 296,211 296,211 295,813 296,124 3.08%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 23.15% 21.44% 18.39% 14.16% 9.33% 10.15% 8.90% -
ROE 45.95% 46.26% 41.09% 31.15% 19.58% 22.13% 22.46% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 57.17 53.50 48.28 51.96 45.34 43.59 47.95 2.97%
EPS 13.33 11.56 9.57 7.48 4.31 4.43 4.27 20.87%
DPS 8.00 8.00 7.33 6.67 1.33 1.33 1.33 34.82%
NAPS 0.29 0.25 0.22 0.24 0.22 0.20 0.19 7.29%
Adjusted Per Share Value based on latest NOSH - 296,211
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 57.10 53.43 48.22 43.25 37.74 36.24 39.90 6.15%
EPS 13.31 11.55 9.03 6.22 3.59 3.68 3.55 24.61%
DPS 7.99 7.99 7.32 5.55 1.11 1.11 1.11 38.91%
NAPS 0.2897 0.2497 0.2197 0.1998 0.1831 0.1663 0.1581 10.61%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.40 2.39 1.99 0.93 0.45 0.40 0.40 -
P/RPS 4.20 4.47 4.12 1.79 0.99 0.92 0.83 30.99%
P/EPS 18.01 20.66 22.01 12.44 10.45 9.04 9.37 11.49%
EY 5.55 4.84 4.54 8.04 9.57 11.07 10.67 -10.31%
DY 3.33 3.35 3.69 7.17 2.96 3.33 3.33 0.00%
P/NAPS 8.28 9.56 9.05 3.88 2.05 2.00 2.11 25.56%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/05/17 24/05/16 25/05/15 26/05/14 23/05/13 18/05/12 04/05/11 -
Price 2.38 2.33 2.10 1.06 0.44 0.37 0.45 -
P/RPS 4.16 4.36 4.35 2.04 0.97 0.85 0.94 28.10%
P/EPS 17.86 20.15 23.23 14.18 10.21 8.36 10.55 9.16%
EY 5.60 4.96 4.30 7.05 9.79 11.96 9.48 -8.39%
DY 3.36 3.43 3.49 6.29 3.03 3.60 2.96 2.13%
P/NAPS 8.21 9.32 9.55 4.42 2.00 1.85 2.37 22.98%

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