[SCICOM] YoY Cumulative Quarter Result on 31-Mar-2016 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 53.63%
YoY- 27.94%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 118,930 127,653 152,399 142,613 128,701 115,433 100,724 2.80%
PBT 19,660 30,749 38,311 30,622 23,627 16,217 9,593 12.69%
Tax -4,378 -2,903 -3,032 -48 38 124 -198 67.49%
NP 15,282 27,846 35,279 30,574 23,665 16,341 9,395 8.44%
-
NP to SH 15,421 28,085 35,528 30,833 24,099 16,608 9,570 8.27%
-
Tax Rate 22.27% 9.44% 7.91% 0.16% -0.16% -0.76% 2.06% -
Total Cost 103,648 99,807 117,120 112,039 105,036 99,092 91,329 2.13%
-
Net Worth 95,972 106,636 103,081 88,863 78,199 71,090 65,166 6.66%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 15,995 21,327 21,327 21,327 19,549 14,810 2,962 32.43%
Div Payout % 103.72% 75.94% 60.03% 69.17% 81.12% 89.18% 30.95% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 95,972 106,636 103,081 88,863 78,199 71,090 65,166 6.66%
NOSH 355,454 355,454 355,454 355,454 355,454 296,211 296,211 3.08%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 12.85% 21.81% 23.15% 21.44% 18.39% 14.16% 9.33% -
ROE 16.07% 26.34% 34.47% 34.70% 30.82% 23.36% 14.69% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 33.46 35.91 42.87 40.12 36.21 38.97 34.00 -0.26%
EPS 4.34 7.90 10.00 8.67 7.18 5.61 3.23 5.04%
DPS 4.50 6.00 6.00 6.00 5.50 5.00 1.00 28.47%
NAPS 0.27 0.30 0.29 0.25 0.22 0.24 0.22 3.47%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 33.46 35.91 42.87 40.12 36.21 32.47 28.34 2.80%
EPS 4.34 7.90 10.00 8.67 7.18 4.67 2.69 8.29%
DPS 4.50 6.00 6.00 6.00 5.50 4.17 0.83 32.52%
NAPS 0.27 0.30 0.29 0.25 0.22 0.20 0.1833 6.66%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.09 2.02 2.40 2.39 1.99 0.93 0.45 -
P/RPS 3.26 5.62 5.60 5.96 5.50 2.39 1.32 16.25%
P/EPS 25.12 25.57 24.01 27.55 29.35 16.59 13.93 10.32%
EY 3.98 3.91 4.16 3.63 3.41 6.03 7.18 -9.36%
DY 4.13 2.97 2.50 2.51 2.76 5.38 2.22 10.89%
P/NAPS 4.04 6.73 8.28 9.56 9.05 3.88 2.05 11.96%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 21/05/18 22/05/17 24/05/16 25/05/15 26/05/14 23/05/13 -
Price 0.97 2.01 2.38 2.33 2.10 1.06 0.44 -
P/RPS 2.90 5.60 5.55 5.81 5.80 2.72 1.29 14.44%
P/EPS 22.36 25.44 23.81 26.86 30.97 18.91 13.62 8.60%
EY 4.47 3.93 4.20 3.72 3.23 5.29 7.34 -7.92%
DY 4.64 2.99 2.52 2.58 2.62 4.72 2.27 12.64%
P/NAPS 3.59 6.70 8.21 9.32 9.55 4.42 2.00 10.23%

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