[SCICOM] YoY Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 61.27%
YoY- 45.1%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 127,653 152,399 142,613 128,701 115,433 100,724 96,719 4.73%
PBT 30,749 38,311 30,622 23,627 16,217 9,593 9,901 20.77%
Tax -2,903 -3,032 -48 38 124 -198 -81 81.52%
NP 27,846 35,279 30,574 23,665 16,341 9,395 9,820 18.96%
-
NP to SH 28,085 35,528 30,833 24,099 16,608 9,570 9,821 19.12%
-
Tax Rate 9.44% 7.91% 0.16% -0.16% -0.76% 2.06% 0.82% -
Total Cost 99,807 117,120 112,039 105,036 99,092 91,329 86,899 2.33%
-
Net Worth 106,636 103,081 88,863 78,199 71,090 65,166 59,162 10.31%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 21,327 21,327 21,327 19,549 14,810 2,962 2,958 38.97%
Div Payout % 75.94% 60.03% 69.17% 81.12% 89.18% 30.95% 30.12% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 106,636 103,081 88,863 78,199 71,090 65,166 59,162 10.31%
NOSH 355,454 355,454 355,454 355,454 296,211 296,211 295,813 3.10%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 21.81% 23.15% 21.44% 18.39% 14.16% 9.33% 10.15% -
ROE 26.34% 34.47% 34.70% 30.82% 23.36% 14.69% 16.60% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 35.91 42.87 40.12 36.21 38.97 34.00 32.70 1.57%
EPS 7.90 10.00 8.67 7.18 5.61 3.23 3.32 15.53%
DPS 6.00 6.00 6.00 5.50 5.00 1.00 1.00 34.78%
NAPS 0.30 0.29 0.25 0.22 0.24 0.22 0.20 6.98%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 35.91 42.87 40.12 36.21 32.47 28.34 27.21 4.73%
EPS 7.90 10.00 8.67 7.18 4.67 2.69 2.76 19.14%
DPS 6.00 6.00 6.00 5.50 4.17 0.83 0.83 39.03%
NAPS 0.30 0.29 0.25 0.22 0.20 0.1833 0.1664 10.31%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.02 2.40 2.39 1.99 0.93 0.45 0.40 -
P/RPS 5.62 5.60 5.96 5.50 2.39 1.32 1.22 28.97%
P/EPS 25.57 24.01 27.55 29.35 16.59 13.93 12.05 13.35%
EY 3.91 4.16 3.63 3.41 6.03 7.18 8.30 -11.78%
DY 2.97 2.50 2.51 2.76 5.38 2.22 2.50 2.91%
P/NAPS 6.73 8.28 9.56 9.05 3.88 2.05 2.00 22.40%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 22/05/17 24/05/16 25/05/15 26/05/14 23/05/13 18/05/12 -
Price 2.01 2.38 2.33 2.10 1.06 0.44 0.37 -
P/RPS 5.60 5.55 5.81 5.80 2.72 1.29 1.13 30.55%
P/EPS 25.44 23.81 26.86 30.97 18.91 13.62 11.14 14.74%
EY 3.93 4.20 3.72 3.23 5.29 7.34 8.97 -12.84%
DY 2.99 2.52 2.58 2.62 4.72 2.27 2.70 1.71%
P/NAPS 6.70 8.21 9.32 9.55 4.42 2.00 1.85 23.91%

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