[SCICOM] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 14.29%
YoY- 27.61%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 203,599 178,106 166,597 136,510 131,360 141,359 125,502 8.38%
PBT 48,293 36,517 24,413 16,646 12,767 13,567 8,508 33.52%
Tax -4,383 194 -128 27 390 211 862 -
NP 43,910 36,711 24,285 16,673 13,157 13,778 9,370 29.33%
-
NP to SH 44,244 37,168 25,223 16,975 13,302 13,783 9,370 29.49%
-
Tax Rate 9.08% -0.53% 0.52% -0.16% -3.05% -1.56% -10.13% -
Total Cost 159,689 141,395 142,312 119,837 118,203 127,581 116,132 5.44%
-
Net Worth 95,972 81,754 0 71,090 65,166 59,478 56,458 9.23%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 31,990 28,436 22,175 11,848 5,922 8,883 6,624 29.98%
Div Payout % 72.31% 76.51% 87.92% 69.80% 44.52% 64.45% 70.70% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 95,972 81,754 0 71,090 65,166 59,478 56,458 9.23%
NOSH 355,454 355,454 296,211 296,211 296,211 297,394 268,849 4.75%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 21.57% 20.61% 14.58% 12.21% 10.02% 9.75% 7.47% -
ROE 46.10% 45.46% 0.00% 23.88% 20.41% 23.17% 16.60% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 57.28 50.11 56.30 46.09 44.35 47.53 46.68 3.46%
EPS 12.45 10.46 8.52 5.73 4.49 4.63 3.49 23.58%
DPS 9.00 8.00 7.50 4.00 2.00 3.00 2.50 23.77%
NAPS 0.27 0.23 0.00 0.24 0.22 0.20 0.21 4.27%
Adjusted Per Share Value based on latest NOSH - 296,211
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 57.28 50.11 46.87 38.40 36.96 39.77 35.31 8.38%
EPS 12.45 10.46 7.10 4.78 3.74 3.88 2.64 29.46%
DPS 9.00 8.00 6.24 3.33 1.67 2.50 1.86 30.02%
NAPS 0.27 0.23 0.00 0.20 0.1833 0.1673 0.1588 9.24%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.14 1.81 2.01 0.51 0.40 0.40 0.46 -
P/RPS 3.74 3.61 3.57 1.11 0.90 0.84 0.99 24.77%
P/EPS 17.19 17.31 23.58 8.90 8.91 8.63 13.20 4.49%
EY 5.82 5.78 4.24 11.24 11.23 11.59 7.58 -4.30%
DY 4.21 4.42 3.73 7.84 5.00 7.50 5.43 -4.14%
P/NAPS 7.93 7.87 0.00 2.13 1.82 2.00 2.19 23.89%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 07/11/16 30/11/15 17/11/14 18/11/13 05/11/12 02/11/11 09/11/10 -
Price 2.15 2.09 2.00 0.715 0.40 0.45 0.41 -
P/RPS 3.75 4.17 3.55 1.55 0.90 0.95 0.88 27.30%
P/EPS 17.27 19.99 23.46 12.48 8.91 9.71 11.76 6.60%
EY 5.79 5.00 4.26 8.01 11.23 10.30 8.50 -6.19%
DY 4.19 3.83 3.75 5.59 5.00 6.67 6.10 -6.06%
P/NAPS 7.96 9.09 0.00 2.98 1.82 2.25 1.95 26.39%

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