Highlights

[SCICOM] QoQ Quarter Result on 2014-06-30 [#4]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     11.48%    YoY -     24.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 43,233 41,989 43,479 44,710 39,900 38,508 37,025 10.90%
  QoQ % 2.96% -3.43% -2.75% 12.06% 3.61% 4.01% -
  Horiz. % 116.77% 113.41% 117.43% 120.76% 107.77% 104.01% 100.00%
PBT 8,916 7,545 7,166 6,096 5,825 5,326 5,066 45.82%
  QoQ % 18.17% 5.29% 17.55% 4.65% 9.37% 5.13% -
  Horiz. % 176.00% 148.93% 141.45% 120.33% 114.98% 105.13% 100.00%
Tax 135 -14 -83 -34 -16 5 135 -
  QoQ % 1,064.29% 83.13% -144.12% -112.50% -420.00% -96.30% -
  Horiz. % 100.00% -10.37% -61.48% -25.19% -11.85% 3.70% 100.00%
NP 9,051 7,531 7,083 6,062 5,809 5,331 5,201 44.73%
  QoQ % 20.18% 6.33% 16.84% 4.36% 8.97% 2.50% -
  Horiz. % 174.02% 144.80% 136.19% 116.55% 111.69% 102.50% 100.00%
NP to SH 9,156 7,693 7,250 6,594 5,915 5,465 5,228 45.34%
  QoQ % 19.02% 6.11% 9.95% 11.48% 8.23% 4.53% -
  Horiz. % 175.13% 147.15% 138.68% 126.13% 113.14% 104.53% 100.00%
Tax Rate -1.51 % 0.19 % 1.16 % 0.56 % 0.27 % -0.09 % -2.66 % -31.46%
  QoQ % -894.74% -83.62% 107.14% 107.41% 400.00% 96.62% -
  Horiz. % 56.77% -7.14% -43.61% -21.05% -10.15% 3.38% 100.00%
Total Cost 34,182 34,458 36,396 38,648 34,091 33,177 31,824 4.89%
  QoQ % -0.80% -5.32% -5.83% 13.37% 2.75% 4.25% -
  Horiz. % 107.41% 108.28% 114.37% 121.44% 107.12% 104.25% 100.00%
Net Worth 78,199 74,645 74,052 71,090 71,090 74,052 71,090 6.57%
  QoQ % 4.76% 0.80% 4.17% 0.00% -4.00% 4.17% -
  Horiz. % 110.00% 105.00% 104.17% 100.00% 100.00% 104.17% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 7,109 7,109 4,443 5,924 5,924 5,924 2,962 79.35%
  QoQ % 0.00% 60.00% -25.00% 0.00% 0.00% 100.00% -
  Horiz. % 240.00% 240.00% 150.00% 200.00% 200.00% 200.00% 100.00%
Div Payout % 77.64 % 92.41 % 61.29 % 89.84 % 100.16 % 108.40 % 56.66 % 23.39%
  QoQ % -15.98% 50.78% -31.78% -10.30% -7.60% 91.32% -
  Horiz. % 137.03% 163.10% 108.17% 158.56% 176.77% 191.32% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 78,199 74,645 74,052 71,090 71,090 74,052 71,090 6.57%
  QoQ % 4.76% 0.80% 4.17% 0.00% -4.00% 4.17% -
  Horiz. % 110.00% 105.00% 104.17% 100.00% 100.00% 104.17% 100.00%
NOSH 355,454 355,454 296,211 296,211 296,211 296,211 296,211 12.94%
  QoQ % 0.00% 20.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.00% 120.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 20.94 % 17.94 % 16.29 % 13.56 % 14.56 % 13.84 % 14.05 % 30.51%
  QoQ % 16.72% 10.13% 20.13% -6.87% 5.20% -1.49% -
  Horiz. % 149.04% 127.69% 115.94% 96.51% 103.63% 98.51% 100.00%
ROE 11.71 % 10.31 % 9.79 % 9.28 % 8.32 % 7.38 % 7.35 % 36.45%
  QoQ % 13.58% 5.31% 5.50% 11.54% 12.74% 0.41% -
  Horiz. % 159.32% 140.27% 133.20% 126.26% 113.20% 100.41% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 12.16 11.81 14.68 15.09 13.47 13.00 12.50 -1.82%
  QoQ % 2.96% -19.55% -2.72% 12.03% 3.62% 4.00% -
  Horiz. % 97.28% 94.48% 117.44% 120.72% 107.76% 104.00% 100.00%
EPS 2.58 2.16 2.45 2.23 2.00 1.85 1.76 29.07%
  QoQ % 19.44% -11.84% 9.87% 11.50% 8.11% 5.11% -
  Horiz. % 146.59% 122.73% 139.20% 126.70% 113.64% 105.11% 100.00%
DPS 2.00 2.00 1.50 2.00 2.00 2.00 1.00 58.81%
  QoQ % 0.00% 33.33% -25.00% 0.00% 0.00% 100.00% -
  Horiz. % 200.00% 200.00% 150.00% 200.00% 200.00% 200.00% 100.00%
NAPS 0.2200 0.2100 0.2500 0.2400 0.2400 0.2500 0.2400 -5.64%
  QoQ % 4.76% -16.00% 4.17% 0.00% -4.00% 4.17% -
  Horiz. % 91.67% 87.50% 104.17% 100.00% 100.00% 104.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 12.16 11.81 12.23 12.58 11.23 10.83 10.42 10.85%
  QoQ % 2.96% -3.43% -2.78% 12.02% 3.69% 3.93% -
  Horiz. % 116.70% 113.34% 117.37% 120.73% 107.77% 103.93% 100.00%
EPS 2.58 2.16 2.04 1.86 1.66 1.54 1.47 45.55%
  QoQ % 19.44% 5.88% 9.68% 12.05% 7.79% 4.76% -
  Horiz. % 175.51% 146.94% 138.78% 126.53% 112.93% 104.76% 100.00%
DPS 2.00 2.00 1.25 1.67 1.67 1.67 0.83 79.83%
  QoQ % 0.00% 60.00% -25.15% 0.00% 0.00% 101.20% -
  Horiz. % 240.96% 240.96% 150.60% 201.20% 201.20% 201.20% 100.00%
NAPS 0.2200 0.2100 0.2083 0.2000 0.2000 0.2083 0.2000 6.57%
  QoQ % 4.76% 0.82% 4.15% 0.00% -3.98% 4.15% -
  Horiz. % 110.00% 105.00% 104.15% 100.00% 100.00% 104.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.9900 1.5200 2.0100 1.0800 0.9300 0.7100 0.5100 -
P/RPS 16.36 12.87 13.69 7.16 6.90 5.46 4.08 152.61%
  QoQ % 27.12% -5.99% 91.20% 3.77% 26.37% 33.82% -
  Horiz. % 400.98% 315.44% 335.54% 175.49% 169.12% 133.82% 100.00%
P/EPS 77.26 70.23 82.12 48.52 46.57 38.48 28.90 92.74%
  QoQ % 10.01% -14.48% 69.25% 4.19% 21.02% 33.15% -
  Horiz. % 267.34% 243.01% 284.15% 167.89% 161.14% 133.15% 100.00%
EY 1.29 1.42 1.22 2.06 2.15 2.60 3.46 -48.23%
  QoQ % -9.15% 16.39% -40.78% -4.19% -17.31% -24.86% -
  Horiz. % 37.28% 41.04% 35.26% 59.54% 62.14% 75.14% 100.00%
DY 1.01 1.32 0.75 1.85 2.15 2.82 1.96 -35.75%
  QoQ % -23.48% 76.00% -59.46% -13.95% -23.76% 43.88% -
  Horiz. % 51.53% 67.35% 38.27% 94.39% 109.69% 143.88% 100.00%
P/NAPS 9.05 7.24 8.04 4.50 3.88 2.84 2.13 162.56%
  QoQ % 25.00% -9.95% 78.67% 15.98% 36.62% 33.33% -
  Horiz. % 424.88% 339.91% 377.46% 211.27% 182.16% 133.33% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 09/02/15 17/11/14 27/08/14 26/05/14 21/02/14 18/11/13 -
Price 2.1000 1.8700 2.0000 1.3500 1.0600 0.7750 0.7150 -
P/RPS 17.27 15.83 13.63 8.94 7.87 5.96 5.72 109.04%
  QoQ % 9.10% 16.14% 52.46% 13.60% 32.05% 4.20% -
  Horiz. % 301.92% 276.75% 238.29% 156.29% 137.59% 104.20% 100.00%
P/EPS 81.53 86.40 81.71 60.64 53.08 42.01 40.51 59.47%
  QoQ % -5.64% 5.74% 34.75% 14.24% 26.35% 3.70% -
  Horiz. % 201.26% 213.28% 201.70% 149.69% 131.03% 103.70% 100.00%
EY 1.23 1.16 1.22 1.65 1.88 2.38 2.47 -37.20%
  QoQ % 6.03% -4.92% -26.06% -12.23% -21.01% -3.64% -
  Horiz. % 49.80% 46.96% 49.39% 66.80% 76.11% 96.36% 100.00%
DY 0.95 1.07 0.75 1.48 1.89 2.58 1.40 -22.80%
  QoQ % -11.21% 42.67% -49.32% -21.69% -26.74% 84.29% -
  Horiz. % 67.86% 76.43% 53.57% 105.71% 135.00% 184.29% 100.00%
P/NAPS 9.55 8.90 8.00 5.63 4.42 3.10 2.98 117.52%
  QoQ % 7.30% 11.25% 42.10% 27.38% 42.58% 4.03% -
  Horiz. % 320.47% 298.66% 268.46% 188.93% 148.32% 104.03% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

454  254  493  710 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.625+0.025 
 MI 1.54+0.12 
 HSI-C3F 0.48+0.045 
 HSI-C3K 0.38+0.04 
 GSB 0.23+0.045 
 HSI-H4I 0.535-0.05 
 MYEG 1.00+0.02 
 HSI-C3H 0.47+0.045 
 YTL 1.17+0.07 
 IRIS 0.16+0.01 
Partners & Brokers