[SCICOM] YoY 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- 19.02%
YoY- 54.79%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 38,805 48,786 50,228 43,233 39,900 32,845 30,188 4.27%
PBT 8,353 12,094 10,713 8,916 5,825 3,010 2,920 19.13%
Tax -726 -783 -25 135 -16 22 106 -
NP 7,627 11,311 10,688 9,051 5,809 3,032 3,026 16.64%
-
NP to SH 7,706 11,393 10,764 9,156 5,915 3,141 3,027 16.84%
-
Tax Rate 8.69% 6.47% 0.23% -1.51% 0.27% -0.73% -3.63% -
Total Cost 31,178 37,475 39,540 34,182 34,091 29,813 27,162 2.32%
-
Net Worth 106,636 103,081 88,863 78,199 71,090 65,166 59,352 10.25%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 7,109 7,109 7,109 7,109 5,924 - - -
Div Payout % 92.25% 62.40% 66.04% 77.64% 100.16% - - -
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 59,352 10.25%
NOSH 355,454 355,454 355,454 355,454 296,211 296,211 296,764 3.05%
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 19.65% 23.18% 21.28% 20.94% 14.56% 9.23% 10.02% -
ROE 7.23% 11.05% 12.11% 11.71% 8.32% 4.82% 5.10% -
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 10.92 13.72 14.13 12.16 13.47 11.09 10.17 1.19%
EPS 2.17 3.21 3.03 2.58 2.00 1.06 1.02 13.40%
DPS 2.00 2.00 2.00 2.00 2.00 0.00 0.00 -
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 10.90 13.71 14.11 12.15 11.21 9.23 8.48 4.27%
EPS 2.17 3.20 3.02 2.57 1.66 0.88 0.85 16.89%
DPS 2.00 2.00 2.00 2.00 1.66 0.00 0.00 -
NAPS 0.2997 0.2897 0.2497 0.2197 0.1998 0.1831 0.1668 10.25%
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 18.50 17.49 16.91 16.36 6.90 4.06 3.93 29.44%
P/EPS 93.18 74.88 78.92 77.26 46.57 42.44 39.22 15.50%
EY 1.07 1.34 1.27 1.29 2.15 2.36 2.55 -13.46%
DY 0.99 0.83 0.84 1.01 2.15 0.00 0.00 -
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 18.41 17.34 16.49 17.27 7.87 3.97 3.64 31.00%
P/EPS 92.72 74.25 76.94 81.53 53.08 41.49 36.27 16.92%
EY 1.08 1.35 1.30 1.23 1.88 2.41 2.76 -14.47%
DY 1.00 0.84 0.86 0.95 1.89 0.00 0.00 -
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