[SCICOM] YoY TTM Result on 30-Jun-2017 [#4]

Stock

[SCICOM] SCICOM (MSC) BHD

Announcement Date

25-Aug-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

30-Jun-2017 [#4]

Profit Trend

QoQ- -2.67%

YoY- 8.23%

Quarter Report

Scicom Quarterly Announcement 30 June 2017v4.pdf

Latest QR

Upcoming QR

SCICOM's Result

SCICOM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	181,330	161,160	165,289	199,486	196,295	176,834	160,143	2.09%
YoY %	12.52%	-2.50%	-17.14%	1.63%	11.01%	10.42%	-	-
Horiz. %	113.23%	100.64%	103.21%	124.57%	122.57%	110.42%	100.00%	-
PBT	30,672	27,061	37,030	49,774	44,908	34,043	22,313	5.44%
YoY %	13.34%	-26.92%	-25.60%	10.84%	31.92%	52.57%	-	-
Horiz. %	137.46%	121.28%	165.96%	223.07%	201.26%	152.57%	100.00%	-
Tax	-8,619	-7,039	-5,113	-4,692	-3,306	123	90	-
YoY %	-22.45%	-37.67%	-8.97%	-41.92%	-2,787.80%	36.67%	-	-
Horiz. %	-9,576.67%	-7,821.11%	-5,681.11%	-5,213.33%	-3,673.33%	136.67%	100.00%	-
NP	22,053	20,022	31,917	45,082	41,602	34,166	22,403	-0.26%
YoY %	10.14%	-37.27%	-29.20%	8.36%	21.76%	52.51%	-	-
Horiz. %	98.44%	89.37%	142.47%	201.23%	185.70%	152.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,052	20,209	32,221	45,398	41,947	34,694	23,201	-0.84%
YoY %	9.12%	-37.28%	-29.03%	8.23%	20.91%	49.54%	-	-
Horiz. %	95.05%	87.10%	138.88%	195.67%	180.80%	149.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.10%	26.01%	13.81%	9.43%	7.36%	-0.36%	-0.40%	-
YoY %	8.04%	88.34%	46.45%	28.12%	2,144.44%	10.00%	-	-
Horiz. %	-7,025.00%	-6,502.50%	-3,452.50%	-2,357.50%	-1,840.00%	90.00%	100.00%	-
Total Cost	159,277	141,138	133,372	154,404	154,693	142,668	137,740	2.44%
YoY %	12.85%	5.82%	-13.62%	-0.19%	8.43%	3.58%	-	-
Horiz. %	115.64%	102.47%	96.83%	112.10%	112.31%	103.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	103,081	99,527	106,636	106,636	92,418	81,754	70,966	6.41%
YoY %	3.57%	-6.67%	0.00%	15.38%	13.04%	15.20%	-	-
Horiz. %	145.25%	140.25%	150.26%	150.26%	130.23%	115.20%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	17,772	19,549	31,990	31,990	31,990	25,770	20,699	-2.50%
YoY %	-9.09%	-38.89%	0.00%	0.00%	24.14%	24.50%	-	-
Horiz. %	85.86%	94.44%	154.55%	154.55%	154.55%	124.50%	100.00%	-
Div Payout %	80.59%	96.74%	99.29%	70.47%	76.26%	74.28%	89.22%	-
YoY %	-16.69%	-2.57%	40.90%	-7.59%	2.67%	-16.75%	-	-
Horiz. %	90.33%	108.43%	111.29%	78.98%	85.47%	83.25%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	103,081	99,527	106,636	106,636	92,418	81,754	70,966	6.41%
YoY %	3.57%	-6.67%	0.00%	15.38%	13.04%	15.20%	-	-
Horiz. %	145.25%	140.25%	150.26%	150.26%	130.23%	115.20%	100.00%	-
NOSH	355,454	355,454	355,454	355,454	355,454	355,454	296,211	3.08%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	20.00%	-	-
Horiz. %	120.00%	120.00%	120.00%	120.00%	120.00%	120.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	12.16%	12.42%	19.31%	22.60%	21.19%	19.32%	13.99%	-
YoY %	-2.09%	-35.68%	-14.56%	6.65%	9.68%	38.10%	-	-
Horiz. %	86.92%	88.78%	138.03%	161.54%	151.47%	138.10%	100.00%	-
ROE	21.39%	20.31%	30.22%	42.57%	45.39%	42.44%	32.69%	-
YoY %	5.32%	-32.79%	-29.01%	-6.21%	6.95%	29.83%	-	-
Horiz. %	65.43%	62.13%	92.44%	130.22%	138.85%	129.83%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	51.01	45.34	46.50	56.12	55.22	49.75	54.16	-0.99%
YoY %	12.51%	-2.49%	-17.14%	1.63%	10.99%	-8.14%	-	-
Horiz. %	94.18%	83.71%	85.86%	103.62%	101.96%	91.86%	100.00%	-
EPS	6.20	5.69	9.06	12.77	11.80	9.76	7.85	-3.85%
YoY %	8.96%	-37.20%	-29.05%	8.22%	20.90%	24.33%	-	-
Horiz. %	78.98%	72.48%	115.41%	162.68%	150.32%	124.33%	100.00%	-
DPS	5.00	5.50	9.00	9.00	9.00	7.25	7.00	-5.44%
YoY %	-9.09%	-38.89%	0.00%	0.00%	24.14%	3.57%	-	-
Horiz. %	71.43%	78.57%	128.57%	128.57%	128.57%	103.57%	100.00%	-
NAPS	0.29	0.28	0.30	0.30	0.26	0.23	0.24	3.20%
YoY %	3.57%	-6.67%	0.00%	15.38%	13.04%	-4.17%	-	-
Horiz. %	120.83%	116.67%	125.00%	125.00%	108.33%	95.83%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 355,454
RPS	50.95	45.29	46.45	56.06	55.16	49.69	45.00	2.08%
YoY %	12.50%	-2.50%	-17.14%	1.63%	11.01%	10.42%	-	-
Horiz. %	113.22%	100.64%	103.22%	124.58%	122.58%	110.42%	100.00%	-
EPS	6.20	5.68	9.05	12.76	11.79	9.75	6.52	-0.83%
YoY %	9.15%	-37.24%	-29.08%	8.23%	20.92%	49.54%	-	-
Horiz. %	95.09%	87.12%	138.80%	195.71%	180.83%	149.54%	100.00%	-
DPS	4.99	5.49	8.99	8.99	8.99	7.24	5.82	-2.52%
YoY %	-9.11%	-38.93%	0.00%	0.00%	24.17%	24.40%	-	-
Horiz. %	85.74%	94.33%	154.47%	154.47%	154.47%	124.40%	100.00%	-
NAPS	0.2897	0.2797	0.2997	0.2997	0.2597	0.2297	0.1994	6.41%
YoY %	3.58%	-6.67%	0.00%	15.40%	13.06%	15.20%	-	-
Horiz. %	145.29%	140.27%	150.30%	150.30%	130.24%	115.20%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.94	0.82	1.99	2.30	2.27	2.04	1.08	-
P/RPS	1.84	1.81	4.28	4.10	4.11	4.10	1.99	-1.29%
YoY %	1.66%	-57.71%	4.39%	-0.24%	0.24%	106.03%	-	-
Horiz. %	92.46%	90.95%	215.08%	206.03%	206.53%	206.03%	100.00%	-
P/EPS	15.15	14.42	21.95	18.01	19.24	20.90	13.76	1.61%
YoY %	5.06%	-34.31%	21.88%	-6.39%	-7.94%	51.89%	-	-
Horiz. %	110.10%	104.80%	159.52%	130.89%	139.83%	151.89%	100.00%	-
EY	6.60	6.93	4.56	5.55	5.20	4.78	7.27	-1.59%
YoY %	-4.76%	51.97%	-17.84%	6.73%	8.79%	-34.25%	-	-
Horiz. %	90.78%	95.32%	62.72%	76.34%	71.53%	65.75%	100.00%	-
DY	5.32	6.71	4.52	3.91	3.96	3.55	6.48	-3.23%
YoY %	-20.72%	48.45%	15.60%	-1.26%	11.55%	-45.22%	-	-
Horiz. %	82.10%	103.55%	69.75%	60.34%	61.11%	54.78%	100.00%	-
P/NAPS	3.24	2.93	6.63	7.67	8.73	8.87	4.50	-5.32%
YoY %	10.58%	-55.81%	-13.56%	-12.14%	-1.58%	97.11%	-	-
Horiz. %	72.00%	65.11%	147.33%	170.44%	194.00%	197.11%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	28/08/20	28/08/19	27/08/18	25/08/17	26/08/16	21/08/15	27/08/14	-
Price	0.915	0.88	1.90	2.12	2.10	1.75	1.35	-
P/RPS	1.79	1.94	4.09	3.78	3.80	3.52	2.49	-5.34%
YoY %	-7.73%	-52.57%	8.20%	-0.53%	7.95%	41.37%	-	-
Horiz. %	71.89%	77.91%	164.26%	151.81%	152.61%	141.37%	100.00%	-
P/EPS	14.75	15.48	20.96	16.60	17.80	17.93	17.21	-2.53%
YoY %	-4.72%	-26.15%	26.27%	-6.74%	-0.73%	4.18%	-	-
Horiz. %	85.71%	89.95%	121.79%	96.46%	103.43%	104.18%	100.00%	-
EY	6.78	6.46	4.77	6.02	5.62	5.58	5.81	2.60%
YoY %	4.95%	35.43%	-20.76%	7.12%	0.72%	-3.96%	-	-
Horiz. %	116.70%	111.19%	82.10%	103.61%	96.73%	96.04%	100.00%	-
DY	5.46	6.25	4.74	4.25	4.29	4.14	5.19	0.84%
YoY %	-12.64%	31.86%	11.53%	-0.93%	3.62%	-20.23%	-	-
Horiz. %	105.20%	120.42%	91.33%	81.89%	82.66%	79.77%	100.00%	-
P/NAPS	3.16	3.14	6.33	7.07	8.08	7.61	5.63	-9.16%
YoY %	0.64%	-50.39%	-10.47%	-12.50%	6.18%	35.17%	-	-
Horiz. %	56.13%	55.77%	112.43%	125.58%	143.52%	135.17%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos