[SCICOM] YoY TTM Result on 31-Dec-2016 [#2]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 4.0%
YoY- 15.55%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 176,680 154,809 184,721 207,523 183,751 170,078 141,498 3.76%
PBT 31,208 28,874 45,954 51,216 39,241 26,632 18,461 9.14%
Tax -9,844 -5,933 -4,620 -5,532 197 -147 264 -
NP 21,364 22,941 41,334 45,684 39,438 26,485 18,725 2.22%
-
NP to SH 21,453 23,179 41,643 46,013 39,820 27,451 19,116 1.94%
-
Tax Rate 31.54% 20.55% 10.05% 10.80% -0.50% 0.55% -1.43% -
Total Cost 155,316 131,868 143,387 161,839 144,313 143,593 122,773 3.99%
-
Net Worth 103,081 99,527 106,636 99,527 85,308 74,645 74,052 5.66%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 17,772 30,213 31,990 31,990 28,436 23,376 14,810 3.08%
Div Payout % 82.84% 130.35% 76.82% 69.53% 71.41% 85.16% 77.48% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 103,081 99,527 106,636 99,527 85,308 74,645 74,052 5.66%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 296,211 3.08%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 12.09% 14.82% 22.38% 22.01% 21.46% 15.57% 13.23% -
ROE 20.81% 23.29% 39.05% 46.23% 46.68% 36.78% 25.81% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 49.71 43.55 51.97 58.38 51.69 47.85 47.77 0.66%
EPS 6.04 6.52 11.72 12.94 11.20 7.72 6.45 -1.08%
DPS 5.00 8.50 9.00 9.00 8.00 6.58 5.00 0.00%
NAPS 0.29 0.28 0.30 0.28 0.24 0.21 0.25 2.50%
Adjusted Per Share Value based on latest NOSH - 355,454
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 49.65 43.50 51.91 58.32 51.64 47.79 39.76 3.76%
EPS 6.03 6.51 11.70 12.93 11.19 7.71 5.37 1.94%
DPS 4.99 8.49 8.99 8.99 7.99 6.57 4.16 3.07%
NAPS 0.2897 0.2797 0.2997 0.2797 0.2397 0.2098 0.2081 5.66%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.25 1.05 1.68 2.13 1.98 1.52 0.71 -
P/RPS 2.51 2.41 3.23 3.65 3.83 3.18 1.49 9.07%
P/EPS 20.71 16.10 14.34 16.45 17.67 19.68 11.00 11.11%
EY 4.83 6.21 6.97 6.08 5.66 5.08 9.09 -9.99%
DY 4.00 8.10 5.36 4.23 4.04 4.33 7.04 -8.98%
P/NAPS 4.31 3.75 5.60 7.61 8.25 7.24 2.84 7.19%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 21/02/20 26/02/19 07/02/18 28/02/17 25/02/16 09/02/15 21/02/14 -
Price 1.06 1.30 1.59 2.20 2.24 1.87 0.775 -
P/RPS 2.13 2.98 3.06 3.77 4.33 3.91 1.62 4.66%
P/EPS 17.56 19.94 13.57 17.00 20.00 24.21 12.01 6.53%
EY 5.69 5.02 7.37 5.88 5.00 4.13 8.33 -6.15%
DY 4.72 6.54 5.66 4.09 3.57 3.52 6.45 -5.06%
P/NAPS 3.66 4.64 5.30 7.86 9.33 8.90 3.10 2.80%

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