[SCICOM] YoY Cumulative Quarter Result on 30-Jun-2015 [#4]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 43.96%
YoY- 49.53%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 165,289 199,486 196,295 176,834 160,143 133,844 131,226 3.91%
PBT 37,029 49,774 44,908 34,043 22,313 14,652 13,488 18.32%
Tax -5,113 -4,692 -3,306 123 90 -96 125 -
NP 31,916 45,082 41,602 34,166 22,403 14,556 13,613 15.25%
-
NP to SH 32,220 45,398 41,947 34,694 23,202 14,852 13,736 15.26%
-
Tax Rate 13.81% 9.43% 7.36% -0.36% -0.40% 0.66% -0.93% -
Total Cost 133,373 154,404 154,693 142,668 137,740 119,288 117,613 2.11%
-
Net Worth 106,636 106,636 92,418 81,754 71,090 71,090 65,166 8.55%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 31,990 31,990 31,990 26,659 20,734 8,886 5,924 32.43%
Div Payout % 99.29% 70.47% 76.26% 76.84% 89.37% 59.83% 43.13% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 106,636 106,636 92,418 81,754 71,090 71,090 65,166 8.55%
NOSH 355,454 355,454 355,454 355,454 296,211 296,211 296,211 3.08%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 19.31% 22.60% 21.19% 19.32% 13.99% 10.88% 10.37% -
ROE 30.21% 42.57% 45.39% 42.44% 32.64% 20.89% 21.08% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 46.50 56.12 55.22 49.75 54.06 45.19 44.30 0.81%
EPS 9.06 12.77 11.80 9.76 7.83 5.01 4.64 11.79%
DPS 9.00 9.00 9.00 7.50 7.00 3.00 2.00 28.47%
NAPS 0.30 0.30 0.26 0.23 0.24 0.24 0.22 5.30%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 46.45 56.06 55.16 49.69 45.00 37.61 36.88 3.91%
EPS 9.05 12.76 11.79 9.75 6.52 4.17 3.86 15.25%
DPS 8.99 8.99 8.99 7.49 5.83 2.50 1.66 32.50%
NAPS 0.2997 0.2997 0.2597 0.2297 0.1998 0.1998 0.1831 8.55%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.99 2.30 2.27 2.04 1.08 0.48 0.36 -
P/RPS 4.28 4.10 4.11 4.10 2.00 1.06 0.81 31.95%
P/EPS 21.95 18.01 19.24 20.90 13.79 9.57 7.76 18.91%
EY 4.56 5.55 5.20 4.78 7.25 10.45 12.88 -15.88%
DY 4.52 3.91 3.96 3.68 6.48 6.25 5.56 -3.39%
P/NAPS 6.63 7.67 8.73 8.87 4.50 2.00 1.64 26.20%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 25/08/17 26/08/16 21/08/15 27/08/14 29/08/13 27/08/12 -
Price 1.90 2.12 2.10 1.75 1.35 0.445 0.38 -
P/RPS 4.09 3.78 3.80 3.52 2.50 0.98 0.86 29.66%
P/EPS 20.96 16.60 17.80 17.93 17.23 8.88 8.19 16.94%
EY 4.77 6.02 5.62 5.58 5.80 11.27 12.20 -14.48%
DY 4.74 4.25 4.29 4.29 5.19 6.74 5.26 -1.71%
P/NAPS 6.33 7.07 8.08 7.61 5.63 1.85 1.73 24.12%

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