[SCICOM] YoY 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- 4.05%
YoY- 17.56%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 40,562 38,805 48,786 50,228 43,233 39,900 32,845 3.57%
PBT 5,419 8,353 12,094 10,713 8,916 5,825 3,010 10.29%
Tax -1,381 -726 -783 -25 135 -16 22 -
NP 4,038 7,627 11,311 10,688 9,051 5,809 3,032 4.88%
-
NP to SH 4,083 7,706 11,393 10,764 9,156 5,915 3,141 4.46%
-
Tax Rate 25.48% 8.69% 6.47% 0.23% -1.51% 0.27% -0.73% -
Total Cost 36,524 31,178 37,475 39,540 34,182 34,091 29,813 3.44%
-
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 3,554 7,109 7,109 7,109 7,109 5,924 - -
Div Payout % 87.06% 92.25% 62.40% 66.04% 77.64% 100.16% - -
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 9.96% 19.65% 23.18% 21.28% 20.94% 14.56% 9.23% -
ROE 4.25% 7.23% 11.05% 12.11% 11.71% 8.32% 4.82% -
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 11.41 10.92 13.72 14.13 12.16 13.47 11.09 0.47%
EPS 1.15 2.17 3.21 3.03 2.58 2.00 1.06 1.36%
DPS 1.00 2.00 2.00 2.00 2.00 2.00 0.00 -
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 11.40 10.90 13.71 14.11 12.15 11.21 9.23 3.58%
EPS 1.15 2.17 3.20 3.02 2.57 1.66 0.88 4.55%
DPS 1.00 2.00 2.00 2.00 2.00 1.66 0.00 -
NAPS 0.2697 0.2997 0.2897 0.2497 0.2197 0.1998 0.1831 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 9.55 18.50 17.49 16.91 16.36 6.90 4.06 15.31%
P/EPS 94.89 93.18 74.88 78.92 77.26 46.57 42.44 14.34%
EY 1.05 1.07 1.34 1.27 1.29 2.15 2.36 -12.62%
DY 0.92 0.99 0.83 0.84 1.01 2.15 0.00 -
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 8.50 18.41 17.34 16.49 17.27 7.87 3.97 13.52%
P/EPS 84.45 92.72 74.25 76.94 81.53 53.08 41.49 12.56%
EY 1.18 1.08 1.35 1.30 1.23 1.88 2.41 -11.21%
DY 1.03 1.00 0.84 0.86 0.95 1.89 0.00 -
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