[SCICOM] YoY Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -71.97%
YoY- 34.12%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 38,659 45,838 52,055 44,751 43,479 37,025 34,359 1.98%
PBT 6,813 11,770 13,025 9,640 7,166 5,066 3,072 14.18%
Tax -1,678 -880 -1,089 -12 -83 135 12 -
NP 5,135 10,890 11,936 9,628 7,083 5,201 3,084 8.86%
-
NP to SH 5,185 10,972 12,021 9,724 7,250 5,228 3,105 8.91%
-
Tax Rate 24.63% 7.48% 8.36% 0.12% 1.16% -2.66% -0.39% -
Total Cost 33,524 34,948 40,119 35,123 36,396 31,824 31,275 1.16%
-
Net Worth 99,527 106,636 95,972 81,754 74,052 71,090 65,166 7.30%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 7,109 7,109 7,109 7,109 4,443 2,962 - -
Div Payout % 137.11% 64.79% 59.14% 73.11% 61.29% 56.66% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 99,527 106,636 95,972 81,754 74,052 71,090 65,166 7.30%
NOSH 355,454 355,454 355,454 355,454 296,211 296,211 296,211 3.08%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 13.28% 23.76% 22.93% 21.51% 16.29% 14.05% 8.98% -
ROE 5.21% 10.29% 12.53% 11.89% 9.79% 7.35% 4.76% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 10.88 12.90 14.64 12.59 14.68 12.50 11.60 -1.06%
EPS 1.46 3.09 3.38 2.74 2.45 1.76 1.05 5.64%
DPS 2.00 2.00 2.00 2.00 1.50 1.00 0.00 -
NAPS 0.28 0.30 0.27 0.23 0.25 0.24 0.22 4.09%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 10.86 12.88 14.63 12.58 12.22 10.40 9.66 1.96%
EPS 1.46 3.08 3.38 2.73 2.04 1.47 0.87 9.00%
DPS 2.00 2.00 2.00 2.00 1.25 0.83 0.00 -
NAPS 0.2797 0.2997 0.2697 0.2297 0.2081 0.1998 0.1831 7.31%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.85 1.92 2.14 1.81 2.01 0.51 0.40 -
P/RPS 17.01 14.89 14.61 14.38 13.69 4.08 3.45 30.44%
P/EPS 126.83 62.20 63.28 66.16 82.12 28.90 38.16 22.15%
EY 0.79 1.61 1.58 1.51 1.22 3.46 2.62 -18.10%
DY 1.08 1.04 0.93 1.10 0.75 1.96 0.00 -
P/NAPS 6.61 6.40 7.93 7.87 8.04 2.13 1.82 23.96%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 13/11/17 07/11/16 30/11/15 17/11/14 18/11/13 05/11/12 -
Price 1.70 1.87 2.15 2.09 2.00 0.715 0.40 -
P/RPS 15.63 14.50 14.68 16.60 13.63 5.72 3.45 28.61%
P/EPS 116.54 60.58 63.57 76.40 81.71 40.51 38.16 20.44%
EY 0.86 1.65 1.57 1.31 1.22 2.47 2.62 -16.93%
DY 1.18 1.07 0.93 0.96 0.75 1.40 0.00 -
P/NAPS 6.07 6.23 7.96 9.09 8.00 2.98 1.82 22.22%

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