[SCICOM] YoY TTM Result on 31-Mar-2014 [#3]

Stock
[SCICOM] SCICOM (MSC) BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 14.51%
YoY- 62.34%
Quarter Report
Latest QR
Upcoming QR
SCICOM's Result
SCICOM's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 206,081 190,746 173,411 148,553 135,231 131,201 138,614 6.82%
PBT 52,597 41,038 29,723 21,276 13,179 13,013 10,834 30.09%
Tax -6,290 37 4 226 8 608 545 -
NP 46,307 41,075 29,727 21,502 13,187 13,621 11,379 26.32%
-
NP to SH 46,642 41,428 30,692 21,890 13,484 13,628 11,379 26.47%
-
Tax Rate 11.96% -0.09% -0.01% -1.06% -0.06% -4.67% -5.03% -
Total Cost 159,774 149,671 143,684 127,051 122,044 117,580 127,235 3.86%
-
Net Worth 103,081 88,863 78,199 71,090 65,166 59,352 56,524 10.52%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 31,990 28,436 24,570 20,734 5,924 8,884 2,958 48.65%
Div Payout % 68.59% 68.64% 80.06% 94.72% 43.94% 65.19% 26.00% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 103,081 88,863 78,199 71,090 65,166 59,352 56,524 10.52%
NOSH 355,454 355,454 355,454 296,211 296,211 296,764 297,499 3.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 22.47% 21.53% 17.14% 14.47% 9.75% 10.38% 8.21% -
ROE 45.25% 46.62% 39.25% 30.79% 20.69% 22.96% 20.13% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 57.98 53.66 48.79 50.15 45.65 44.21 46.59 3.70%
EPS 13.12 11.65 8.63 7.39 4.55 4.59 3.82 22.80%
DPS 9.00 8.00 6.91 7.00 2.00 3.00 0.99 44.41%
NAPS 0.29 0.25 0.22 0.24 0.22 0.20 0.19 7.29%
Adjusted Per Share Value based on latest NOSH - 296,211
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 57.98 53.66 48.79 41.79 38.04 36.91 39.00 6.82%
EPS 13.12 11.65 8.63 6.16 3.79 3.83 3.20 26.48%
DPS 9.00 8.00 6.91 5.83 1.67 2.50 0.83 48.72%
NAPS 0.29 0.25 0.22 0.20 0.1833 0.167 0.159 10.52%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.40 2.39 1.99 0.93 0.45 0.40 0.40 -
P/RPS 4.14 4.45 4.08 1.85 0.99 0.90 0.86 29.91%
P/EPS 18.29 20.51 23.05 12.58 9.89 8.71 10.46 9.75%
EY 5.47 4.88 4.34 7.95 10.12 11.48 9.56 -8.87%
DY 3.75 3.35 3.47 7.53 4.44 7.50 2.49 7.05%
P/NAPS 8.28 9.56 9.05 3.88 2.05 2.00 2.11 25.56%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/05/17 24/05/16 25/05/15 26/05/14 23/05/13 18/05/12 04/05/11 -
Price 2.38 2.33 2.10 1.06 0.44 0.37 0.45 -
P/RPS 4.11 4.34 4.30 2.11 0.96 0.84 0.97 27.17%
P/EPS 18.14 19.99 24.32 14.34 9.67 8.06 11.77 7.46%
EY 5.51 5.00 4.11 6.97 10.35 12.41 8.50 -6.96%
DY 3.78 3.43 3.29 6.60 4.55 8.11 2.21 9.34%
P/NAPS 8.21 9.32 9.55 4.42 2.00 1.85 2.37 22.98%

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