[SCICOM] YoY Quarter Result on 31-Dec-2015 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 6.39%
YoY- 34.47%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 39,709 43,010 51,558 47,634 41,989 38,508 33,520 2.86%
PBT 7,428 10,627 13,192 10,269 7,545 5,326 3,511 13.29%
Tax -1,319 -1,297 -1,160 -11 -14 5 -232 33.57%
NP 6,109 9,330 12,032 10,258 7,531 5,331 3,279 10.92%
-
NP to SH 6,153 9,408 12,114 10,345 7,693 5,465 3,324 10.80%
-
Tax Rate 17.76% 12.20% 8.79% 0.11% 0.19% -0.09% 6.61% -
Total Cost 33,600 33,680 39,526 37,376 34,458 33,177 30,241 1.77%
-
Net Worth 99,527 106,636 99,527 85,308 74,645 74,052 65,166 7.30%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 5,331 7,109 7,109 7,109 7,109 5,924 2,962 10.28%
Div Payout % 86.65% 75.56% 58.68% 68.72% 92.41% 108.40% 89.11% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 99,527 106,636 99,527 85,308 74,645 74,052 65,166 7.30%
NOSH 355,454 355,454 355,454 355,454 355,454 296,211 296,211 3.08%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 15.38% 21.69% 23.34% 21.54% 17.94% 13.84% 9.78% -
ROE 6.18% 8.82% 12.17% 12.13% 10.31% 7.38% 5.10% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 11.17 12.10 14.50 13.40 11.81 13.00 11.32 -0.22%
EPS 1.73 2.65 3.41 2.91 2.16 1.85 1.12 7.51%
DPS 1.50 2.00 2.00 2.00 2.00 2.00 1.00 6.98%
NAPS 0.28 0.30 0.28 0.24 0.21 0.25 0.22 4.09%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 11.17 12.10 14.50 13.40 11.81 10.83 9.43 2.86%
EPS 1.73 2.65 3.41 2.91 2.16 1.54 0.94 10.69%
DPS 1.50 2.00 2.00 2.00 2.00 1.67 0.83 10.36%
NAPS 0.28 0.30 0.28 0.24 0.21 0.2083 0.1833 7.31%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.05 1.68 2.13 1.98 1.52 0.71 0.40 -
P/RPS 9.40 13.88 14.68 14.78 12.87 5.46 3.53 17.72%
P/EPS 60.66 63.47 62.50 68.03 70.23 38.48 35.65 9.25%
EY 1.65 1.58 1.60 1.47 1.42 2.60 2.81 -8.48%
DY 1.43 1.19 0.94 1.01 1.32 2.82 2.50 -8.88%
P/NAPS 3.75 5.60 7.61 8.25 7.24 2.84 1.82 12.79%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 07/02/18 28/02/17 25/02/16 09/02/15 21/02/14 22/02/13 -
Price 1.30 1.59 2.20 2.24 1.87 0.775 0.40 -
P/RPS 11.64 13.14 15.17 16.72 15.83 5.96 3.53 21.98%
P/EPS 75.10 60.07 64.55 76.97 86.40 42.01 35.65 13.21%
EY 1.33 1.66 1.55 1.30 1.16 2.38 2.81 -11.71%
DY 1.15 1.26 0.91 0.89 1.07 2.58 2.50 -12.13%
P/NAPS 4.64 5.30 7.86 9.33 8.90 3.10 1.82 16.87%

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