[SCICOM] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 0.85%
YoY- -1.06%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 190,746 173,411 148,553 135,231 131,201 138,614 128,023 6.86%
PBT 41,038 29,723 21,276 13,179 13,013 10,834 10,142 26.20%
Tax 37 4 226 8 608 545 215 -25.39%
NP 41,075 29,727 21,502 13,187 13,621 11,379 10,357 25.78%
-
NP to SH 41,428 30,692 21,890 13,484 13,628 11,379 10,357 25.96%
-
Tax Rate -0.09% -0.01% -1.06% -0.06% -4.67% -5.03% -2.12% -
Total Cost 149,671 143,684 127,051 122,044 117,580 127,235 117,666 4.08%
-
Net Worth 88,863 78,199 71,090 65,166 59,352 56,524 50,613 9.82%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 28,436 24,570 20,734 5,924 8,884 2,958 6,624 27.45%
Div Payout % 68.64% 80.06% 94.72% 43.94% 65.19% 26.00% 63.96% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 88,863 78,199 71,090 65,166 59,352 56,524 50,613 9.82%
NOSH 355,454 355,454 296,211 296,211 296,764 297,499 266,385 4.92%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 21.53% 17.14% 14.47% 9.75% 10.38% 8.21% 8.09% -
ROE 46.62% 39.25% 30.79% 20.69% 22.96% 20.13% 20.46% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 53.66 48.79 50.15 45.65 44.21 46.59 48.06 1.85%
EPS 11.65 8.63 7.39 4.55 4.59 3.82 3.89 20.03%
DPS 8.00 6.91 7.00 2.00 3.00 0.99 2.50 21.37%
NAPS 0.25 0.22 0.24 0.22 0.20 0.19 0.19 4.67%
Adjusted Per Share Value based on latest NOSH - 296,211
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 53.66 48.79 41.79 38.04 36.91 39.00 36.02 6.86%
EPS 11.65 8.63 6.16 3.79 3.83 3.20 2.91 25.98%
DPS 8.00 6.91 5.83 1.67 2.50 0.83 1.86 27.49%
NAPS 0.25 0.22 0.20 0.1833 0.167 0.159 0.1424 9.82%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.39 1.99 0.93 0.45 0.40 0.40 0.39 -
P/RPS 4.45 4.08 1.85 0.99 0.90 0.86 0.81 32.80%
P/EPS 20.51 23.05 12.58 9.89 8.71 10.46 10.03 12.64%
EY 4.88 4.34 7.95 10.12 11.48 9.56 9.97 -11.21%
DY 3.35 3.47 7.53 4.44 7.50 2.49 6.41 -10.24%
P/NAPS 9.56 9.05 3.88 2.05 2.00 2.11 2.05 29.22%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 25/05/15 26/05/14 23/05/13 18/05/12 04/05/11 12/05/10 -
Price 2.33 2.10 1.06 0.44 0.37 0.45 0.43 -
P/RPS 4.34 4.30 2.11 0.96 0.84 0.97 0.89 30.19%
P/EPS 19.99 24.32 14.34 9.67 8.06 11.77 11.06 10.35%
EY 5.00 4.11 6.97 10.35 12.41 8.50 9.04 -9.39%
DY 3.43 3.29 6.60 4.55 8.11 2.21 5.81 -8.40%
P/NAPS 9.32 9.55 4.42 2.00 1.85 2.37 2.26 26.60%

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