Highlights

[SCICOM] QoQ Quarter Result on 2015-06-30 [#4]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 21-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     15.72%    YoY -     60.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 50,228 47,634 44,751 48,133 43,233 41,989 43,479 10.09%
  QoQ % 5.45% 6.44% -7.03% 11.33% 2.96% -3.43% -
  Horiz. % 115.52% 109.56% 102.93% 110.70% 99.43% 96.57% 100.00%
PBT 10,713 10,269 9,640 10,416 8,916 7,545 7,166 30.71%
  QoQ % 4.32% 6.52% -7.45% 16.82% 18.17% 5.29% -
  Horiz. % 149.50% 143.30% 134.52% 145.35% 124.42% 105.29% 100.00%
Tax -25 -11 -12 85 135 -14 -83 -55.03%
  QoQ % -127.27% 8.33% -114.12% -37.04% 1,064.29% 83.13% -
  Horiz. % 30.12% 13.25% 14.46% -102.41% -162.65% 16.87% 100.00%
NP 10,688 10,258 9,628 10,501 9,051 7,531 7,083 31.53%
  QoQ % 4.19% 6.54% -8.31% 16.02% 20.18% 6.33% -
  Horiz. % 150.90% 144.83% 135.93% 148.26% 127.78% 106.33% 100.00%
NP to SH 10,764 10,345 9,724 10,595 9,156 7,693 7,250 30.11%
  QoQ % 4.05% 6.39% -8.22% 15.72% 19.02% 6.11% -
  Horiz. % 148.47% 142.69% 134.12% 146.14% 126.29% 106.11% 100.00%
Tax Rate 0.23 % 0.11 % 0.12 % -0.82 % -1.51 % 0.19 % 1.16 % -65.96%
  QoQ % 109.09% -8.33% 114.63% 45.70% -894.74% -83.62% -
  Horiz. % 19.83% 9.48% 10.34% -70.69% -130.17% 16.38% 100.00%
Total Cost 39,540 37,376 35,123 37,632 34,182 34,458 36,396 5.67%
  QoQ % 5.79% 6.41% -6.67% 10.09% -0.80% -5.32% -
  Horiz. % 108.64% 102.69% 96.50% 103.40% 93.92% 94.68% 100.00%
Net Worth 88,863 85,308 81,754 81,754 78,199 74,645 74,052 12.91%
  QoQ % 4.17% 4.35% 0.00% 4.55% 4.76% 0.80% -
  Horiz. % 120.00% 115.20% 110.40% 110.40% 105.60% 100.80% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 7,109 7,109 7,109 7,109 7,109 7,109 4,443 36.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 60.00% -
  Horiz. % 160.00% 160.00% 160.00% 160.00% 160.00% 160.00% 100.00%
Div Payout % 66.04 % 68.72 % 73.11 % 67.10 % 77.64 % 92.41 % 61.29 % 5.10%
  QoQ % -3.90% -6.00% 8.96% -13.58% -15.98% 50.78% -
  Horiz. % 107.75% 112.12% 119.29% 109.48% 126.68% 150.78% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 88,863 85,308 81,754 81,754 78,199 74,645 74,052 12.91%
  QoQ % 4.17% 4.35% 0.00% 4.55% 4.76% 0.80% -
  Horiz. % 120.00% 115.20% 110.40% 110.40% 105.60% 100.80% 100.00%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 296,211 12.91%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 20.00% -
  Horiz. % 120.00% 120.00% 120.00% 120.00% 120.00% 120.00% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 21.28 % 21.54 % 21.51 % 21.82 % 20.94 % 17.94 % 16.29 % 19.48%
  QoQ % -1.21% 0.14% -1.42% 4.20% 16.72% 10.13% -
  Horiz. % 130.63% 132.23% 132.04% 133.95% 128.55% 110.13% 100.00%
ROE 12.11 % 12.13 % 11.89 % 12.96 % 11.71 % 10.31 % 9.79 % 15.22%
  QoQ % -0.16% 2.02% -8.26% 10.67% 13.58% 5.31% -
  Horiz. % 123.70% 123.90% 121.45% 132.38% 119.61% 105.31% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 14.13 13.40 12.59 13.54 12.16 11.81 14.68 -2.51%
  QoQ % 5.45% 6.43% -7.02% 11.35% 2.96% -19.55% -
  Horiz. % 96.25% 91.28% 85.76% 92.23% 82.83% 80.45% 100.00%
EPS 3.03 2.91 2.74 2.98 2.58 2.16 2.45 15.20%
  QoQ % 4.12% 6.20% -8.05% 15.50% 19.44% -11.84% -
  Horiz. % 123.67% 118.78% 111.84% 121.63% 105.31% 88.16% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 1.50 21.12%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 133.33% 133.33% 100.00%
NAPS 0.2500 0.2400 0.2300 0.2300 0.2200 0.2100 0.2500 -
  QoQ % 4.17% 4.35% 0.00% 4.55% 4.76% -16.00% -
  Horiz. % 100.00% 96.00% 92.00% 92.00% 88.00% 84.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 14.13 13.40 12.59 13.54 12.16 11.81 12.23 10.10%
  QoQ % 5.45% 6.43% -7.02% 11.35% 2.96% -3.43% -
  Horiz. % 115.54% 109.57% 102.94% 110.71% 99.43% 96.57% 100.00%
EPS 3.03 2.91 2.74 2.98 2.58 2.16 2.04 30.15%
  QoQ % 4.12% 6.20% -8.05% 15.50% 19.44% 5.88% -
  Horiz. % 148.53% 142.65% 134.31% 146.08% 126.47% 105.88% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 1.25 36.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 60.00% -
  Horiz. % 160.00% 160.00% 160.00% 160.00% 160.00% 160.00% 100.00%
NAPS 0.2500 0.2400 0.2300 0.2300 0.2200 0.2100 0.2083 12.92%
  QoQ % 4.17% 4.35% 0.00% 4.55% 4.76% 0.82% -
  Horiz. % 120.02% 115.22% 110.42% 110.42% 105.62% 100.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.3900 1.9800 1.8100 2.0400 1.9900 1.5200 2.0100 -
P/RPS 16.91 14.78 14.38 15.07 16.36 12.87 13.69 15.11%
  QoQ % 14.41% 2.78% -4.58% -7.89% 27.12% -5.99% -
  Horiz. % 123.52% 107.96% 105.04% 110.08% 119.50% 94.01% 100.00%
P/EPS 78.92 68.03 66.16 68.44 77.26 70.23 82.12 -2.61%
  QoQ % 16.01% 2.83% -3.33% -11.42% 10.01% -14.48% -
  Horiz. % 96.10% 82.84% 80.57% 83.34% 94.08% 85.52% 100.00%
EY 1.27 1.47 1.51 1.46 1.29 1.42 1.22 2.71%
  QoQ % -13.61% -2.65% 3.42% 13.18% -9.15% 16.39% -
  Horiz. % 104.10% 120.49% 123.77% 119.67% 105.74% 116.39% 100.00%
DY 0.84 1.01 1.10 0.98 1.01 1.32 0.75 7.84%
  QoQ % -16.83% -8.18% 12.24% -2.97% -23.48% 76.00% -
  Horiz. % 112.00% 134.67% 146.67% 130.67% 134.67% 176.00% 100.00%
P/NAPS 9.56 8.25 7.87 8.87 9.05 7.24 8.04 12.22%
  QoQ % 15.88% 4.83% -11.27% -1.99% 25.00% -9.95% -
  Horiz. % 118.91% 102.61% 97.89% 110.32% 112.56% 90.05% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 25/02/16 30/11/15 21/08/15 25/05/15 09/02/15 17/11/14 -
Price 2.3300 2.2400 2.0900 1.7500 2.1000 1.8700 2.0000 -
P/RPS 16.49 16.72 16.60 12.92 17.27 15.83 13.63 13.53%
  QoQ % -1.38% 0.72% 28.48% -25.19% 9.10% 16.14% -
  Horiz. % 120.98% 122.67% 121.79% 94.79% 126.71% 116.14% 100.00%
P/EPS 76.94 76.97 76.40 58.71 81.53 86.40 81.71 -3.93%
  QoQ % -0.04% 0.75% 30.13% -27.99% -5.64% 5.74% -
  Horiz. % 94.16% 94.20% 93.50% 71.85% 99.78% 105.74% 100.00%
EY 1.30 1.30 1.31 1.70 1.23 1.16 1.22 4.32%
  QoQ % 0.00% -0.76% -22.94% 38.21% 6.03% -4.92% -
  Horiz. % 106.56% 106.56% 107.38% 139.34% 100.82% 95.08% 100.00%
DY 0.86 0.89 0.96 1.14 0.95 1.07 0.75 9.54%
  QoQ % -3.37% -7.29% -15.79% 20.00% -11.21% 42.67% -
  Horiz. % 114.67% 118.67% 128.00% 152.00% 126.67% 142.67% 100.00%
P/NAPS 9.32 9.33 9.09 7.61 9.55 8.90 8.00 10.71%
  QoQ % -0.11% 2.64% 19.45% -20.31% 7.30% 11.25% -
  Horiz. % 116.50% 116.62% 113.62% 95.12% 119.38% 111.25% 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.
 


 

172  187  495  1355 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.03+0.065 
 NOVAMSC 0.145+0.01 
 HSI-H4B 0.345+0.06 
 HSI-H4A 0.195+0.065 
 SAPNRG 0.625-0.005 
 KRETAM 0.475+0.015 
 HSI-C3H 0.455-0.165 
 HSI-C3K 0.38-0.06 
 HSI-C3E 0.255-0.05 
 PWORTH 0.25+0.01 

TOP ARTICLES

1. 1Q18 Results Wrap - Latest Stock Picks! KL Trader Investment Research Articles
2. StockAlliance - OCNCASH the undershine OCEAN StockAlliance Smells Of Money
3. RHB Top 20 Small Cap Jewel for MY, SG and HK TRV Stock News & Articles
4. PublicInvest Research Headlines - 18 Jun 2018 PublicInvest Research
5. TCapital Group - HUAAN TCapital Group Stock Sharing Knowledge
Partners & Brokers