[SCICOM] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 12.61%
YoY- 42.98%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 207,523 183,751 170,078 141,498 132,574 135,850 133,747 7.58%
PBT 51,216 39,241 26,632 18,461 13,089 13,289 9,585 32.18%
Tax -5,532 197 -147 264 92 519 792 -
NP 45,684 39,438 26,485 18,725 13,181 13,808 10,377 27.99%
-
NP to SH 46,013 39,820 27,451 19,116 13,370 13,814 10,377 28.14%
-
Tax Rate 10.80% -0.50% 0.55% -1.43% -0.70% -3.91% -8.26% -
Total Cost 161,839 144,313 143,593 122,773 119,393 122,042 123,370 4.62%
-
Net Worth 99,527 85,308 74,645 74,052 65,166 62,159 56,215 9.97%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 31,990 28,436 23,376 14,810 5,924 8,884 5,622 33.57%
Div Payout % 69.53% 71.41% 85.16% 77.48% 44.31% 64.31% 54.18% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 99,527 85,308 74,645 74,052 65,166 62,159 56,215 9.97%
NOSH 355,454 355,454 355,454 296,211 296,211 295,999 295,871 3.10%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 22.01% 21.46% 15.57% 13.23% 9.94% 10.16% 7.76% -
ROE 46.23% 46.68% 36.78% 25.81% 20.52% 22.22% 18.46% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 58.38 51.69 47.85 47.77 44.76 45.90 45.20 4.35%
EPS 12.94 11.20 7.72 6.45 4.51 4.67 3.51 24.26%
DPS 9.00 8.00 6.58 5.00 2.00 3.00 1.90 29.56%
NAPS 0.28 0.24 0.21 0.25 0.22 0.21 0.19 6.66%
Adjusted Per Share Value based on latest NOSH - 296,211
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 58.32 51.64 47.79 39.76 37.25 38.17 37.58 7.59%
EPS 12.93 11.19 7.71 5.37 3.76 3.88 2.92 28.11%
DPS 8.99 7.99 6.57 4.16 1.66 2.50 1.58 33.57%
NAPS 0.2797 0.2397 0.2098 0.2081 0.1831 0.1747 0.158 9.97%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.13 1.98 1.52 0.71 0.40 0.40 0.42 -
P/RPS 3.65 3.83 3.18 1.49 0.89 0.87 0.93 25.56%
P/EPS 16.45 17.67 19.68 11.00 8.86 8.57 11.98 5.42%
EY 6.08 5.66 5.08 9.09 11.28 11.67 8.35 -5.14%
DY 4.23 4.04 4.33 7.04 5.00 7.50 4.52 -1.09%
P/NAPS 7.61 8.25 7.24 2.84 1.82 1.90 2.21 22.86%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 09/02/15 21/02/14 22/02/13 17/02/12 28/02/11 -
Price 2.20 2.24 1.87 0.775 0.40 0.39 0.39 -
P/RPS 3.77 4.33 3.91 1.62 0.89 0.85 0.86 27.90%
P/EPS 17.00 20.00 24.21 12.01 8.86 8.36 11.12 7.32%
EY 5.88 5.00 4.13 8.33 11.28 11.97 8.99 -6.82%
DY 4.09 3.57 3.52 6.45 5.00 7.69 4.87 -2.86%
P/NAPS 7.86 9.33 8.90 3.10 1.82 1.86 2.05 25.08%

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