[SCICOM] YoY TTM Result on 31-Dec-2015 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 7.14%
YoY- 45.06%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 154,809 184,721 207,523 183,751 170,078 141,498 132,574 2.61%
PBT 28,874 45,954 51,216 39,241 26,632 18,461 13,089 14.08%
Tax -5,933 -4,620 -5,532 197 -147 264 92 -
NP 22,941 41,334 45,684 39,438 26,485 18,725 13,181 9.67%
-
NP to SH 23,179 41,643 46,013 39,820 27,451 19,116 13,370 9.59%
-
Tax Rate 20.55% 10.05% 10.80% -0.50% 0.55% -1.43% -0.70% -
Total Cost 131,868 143,387 161,839 144,313 143,593 122,773 119,393 1.66%
-
Net Worth 99,527 106,636 99,527 85,308 74,645 74,052 65,166 7.30%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 30,213 31,990 31,990 28,436 23,376 14,810 5,924 31.18%
Div Payout % 130.35% 76.82% 69.53% 71.41% 85.16% 77.48% 44.31% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 99,527 106,636 99,527 85,308 74,645 74,052 65,166 7.30%
NOSH 355,454 355,454 355,454 355,454 355,454 296,211 296,211 3.08%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 14.82% 22.38% 22.01% 21.46% 15.57% 13.23% 9.94% -
ROE 23.29% 39.05% 46.23% 46.68% 36.78% 25.81% 20.52% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 43.55 51.97 58.38 51.69 47.85 47.77 44.76 -0.45%
EPS 6.52 11.72 12.94 11.20 7.72 6.45 4.51 6.33%
DPS 8.50 9.00 9.00 8.00 6.58 5.00 2.00 27.25%
NAPS 0.28 0.30 0.28 0.24 0.21 0.25 0.22 4.09%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 43.55 51.97 58.38 51.69 47.85 39.81 37.30 2.61%
EPS 6.52 11.72 12.94 11.20 7.72 5.38 3.76 9.60%
DPS 8.50 9.00 9.00 8.00 6.58 4.17 1.67 31.13%
NAPS 0.28 0.30 0.28 0.24 0.21 0.2083 0.1833 7.31%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.05 1.68 2.13 1.98 1.52 0.71 0.40 -
P/RPS 2.41 3.23 3.65 3.83 3.18 1.49 0.89 18.05%
P/EPS 16.10 14.34 16.45 17.67 19.68 11.00 8.86 10.46%
EY 6.21 6.97 6.08 5.66 5.08 9.09 11.28 -9.46%
DY 8.10 5.36 4.23 4.04 4.33 7.04 5.00 8.36%
P/NAPS 3.75 5.60 7.61 8.25 7.24 2.84 1.82 12.79%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 07/02/18 28/02/17 25/02/16 09/02/15 21/02/14 22/02/13 -
Price 1.30 1.59 2.20 2.24 1.87 0.775 0.40 -
P/RPS 2.98 3.06 3.77 4.33 3.91 1.62 0.89 22.30%
P/EPS 19.94 13.57 17.00 20.00 24.21 12.01 8.86 14.46%
EY 5.02 7.37 5.88 5.00 4.13 8.33 11.28 -12.61%
DY 6.54 5.66 4.09 3.57 3.52 6.45 5.00 4.57%
P/NAPS 4.64 5.30 7.86 9.33 8.90 3.10 1.82 16.87%

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