Highlights

[SCICOM] QoQ Quarter Result on 2015-12-31 [#2]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 25-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     6.39%    YoY -     34.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 52,055 53,682 50,228 47,634 44,751 48,133 43,233 13.14%
  QoQ % -3.03% 6.88% 5.45% 6.44% -7.03% 11.33% -
  Horiz. % 120.41% 124.17% 116.18% 110.18% 103.51% 111.33% 100.00%
PBT 13,025 14,286 10,713 10,269 9,640 10,416 8,916 28.66%
  QoQ % -8.83% 33.35% 4.32% 6.52% -7.45% 16.82% -
  Horiz. % 146.09% 160.23% 120.15% 115.17% 108.12% 116.82% 100.00%
Tax -1,089 -3,258 -25 -11 -12 85 135 -
  QoQ % 66.57% -12,932.00% -127.27% 8.33% -114.12% -37.04% -
  Horiz. % -806.67% -2,413.33% -18.52% -8.15% -8.89% 62.96% 100.00%
NP 11,936 11,028 10,688 10,258 9,628 10,501 9,051 20.20%
  QoQ % 8.23% 3.18% 4.19% 6.54% -8.31% 16.02% -
  Horiz. % 131.87% 121.84% 118.09% 113.34% 106.37% 116.02% 100.00%
NP to SH 12,021 11,114 10,764 10,345 9,724 10,595 9,156 19.84%
  QoQ % 8.16% 3.25% 4.05% 6.39% -8.22% 15.72% -
  Horiz. % 131.29% 121.38% 117.56% 112.99% 106.20% 115.72% 100.00%
Tax Rate 8.36 % 22.81 % 0.23 % 0.11 % 0.12 % -0.82 % -1.51 % -
  QoQ % -63.35% 9,817.39% 109.09% -8.33% 114.63% 45.70% -
  Horiz. % -553.64% -1,510.60% -15.23% -7.28% -7.95% 54.30% 100.00%
Total Cost 40,119 42,654 39,540 37,376 35,123 37,632 34,182 11.24%
  QoQ % -5.94% 7.88% 5.79% 6.41% -6.67% 10.09% -
  Horiz. % 117.37% 124.78% 115.67% 109.34% 102.75% 110.09% 100.00%
Net Worth 95,972 92,418 88,863 85,308 81,754 81,754 78,199 14.59%
  QoQ % 3.85% 4.00% 4.17% 4.35% 0.00% 4.55% -
  Horiz. % 122.73% 118.18% 113.64% 109.09% 104.55% 104.55% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 7,109 10,663 7,109 7,109 7,109 7,109 7,109 -
  QoQ % -33.33% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 150.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 59.14 % 95.95 % 66.04 % 68.72 % 73.11 % 67.10 % 77.64 % -16.55%
  QoQ % -38.36% 45.29% -3.90% -6.00% 8.96% -13.58% -
  Horiz. % 76.17% 123.58% 85.06% 88.51% 94.17% 86.42% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 95,972 92,418 88,863 85,308 81,754 81,754 78,199 14.59%
  QoQ % 3.85% 4.00% 4.17% 4.35% 0.00% 4.55% -
  Horiz. % 122.73% 118.18% 113.64% 109.09% 104.55% 104.55% 100.00%
NOSH 355,454 355,454 355,454 355,454 355,454 355,454 355,454 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 22.93 % 20.54 % 21.28 % 21.54 % 21.51 % 21.82 % 20.94 % 6.22%
  QoQ % 11.64% -3.48% -1.21% 0.14% -1.42% 4.20% -
  Horiz. % 109.50% 98.09% 101.62% 102.87% 102.72% 104.20% 100.00%
ROE 12.53 % 12.03 % 12.11 % 12.13 % 11.89 % 12.96 % 11.71 % 4.60%
  QoQ % 4.16% -0.66% -0.16% 2.02% -8.26% 10.67% -
  Horiz. % 107.00% 102.73% 103.42% 103.59% 101.54% 110.67% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 14.64 15.10 14.13 13.40 12.59 13.54 12.16 13.13%
  QoQ % -3.05% 6.86% 5.45% 6.43% -7.02% 11.35% -
  Horiz. % 120.39% 124.18% 116.20% 110.20% 103.54% 111.35% 100.00%
EPS 3.38 3.13 3.03 2.91 2.74 2.98 2.58 19.67%
  QoQ % 7.99% 3.30% 4.12% 6.20% -8.05% 15.50% -
  Horiz. % 131.01% 121.32% 117.44% 112.79% 106.20% 115.50% 100.00%
DPS 2.00 3.00 2.00 2.00 2.00 2.00 2.00 -
  QoQ % -33.33% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 150.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.2700 0.2600 0.2500 0.2400 0.2300 0.2300 0.2200 14.59%
  QoQ % 3.85% 4.00% 4.17% 4.35% 0.00% 4.55% -
  Horiz. % 122.73% 118.18% 113.64% 109.09% 104.55% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 14.64 15.10 14.13 13.40 12.59 13.54 12.16 13.13%
  QoQ % -3.05% 6.86% 5.45% 6.43% -7.02% 11.35% -
  Horiz. % 120.39% 124.18% 116.20% 110.20% 103.54% 111.35% 100.00%
EPS 3.38 3.13 3.03 2.91 2.74 2.98 2.58 19.67%
  QoQ % 7.99% 3.30% 4.12% 6.20% -8.05% 15.50% -
  Horiz. % 131.01% 121.32% 117.44% 112.79% 106.20% 115.50% 100.00%
DPS 2.00 3.00 2.00 2.00 2.00 2.00 2.00 -
  QoQ % -33.33% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 150.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.2700 0.2600 0.2500 0.2400 0.2300 0.2300 0.2200 14.59%
  QoQ % 3.85% 4.00% 4.17% 4.35% 0.00% 4.55% -
  Horiz. % 122.73% 118.18% 113.64% 109.09% 104.55% 104.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.1400 2.2700 2.3900 1.9800 1.8100 2.0400 1.9900 -
P/RPS 14.61 15.03 16.91 14.78 14.38 15.07 16.36 -7.25%
  QoQ % -2.79% -11.12% 14.41% 2.78% -4.58% -7.89% -
  Horiz. % 89.30% 91.87% 103.36% 90.34% 87.90% 92.11% 100.00%
P/EPS 63.28 72.60 78.92 68.03 66.16 68.44 77.26 -12.43%
  QoQ % -12.84% -8.01% 16.01% 2.83% -3.33% -11.42% -
  Horiz. % 81.91% 93.97% 102.15% 88.05% 85.63% 88.58% 100.00%
EY 1.58 1.38 1.27 1.47 1.51 1.46 1.29 14.43%
  QoQ % 14.49% 8.66% -13.61% -2.65% 3.42% 13.18% -
  Horiz. % 122.48% 106.98% 98.45% 113.95% 117.05% 113.18% 100.00%
DY 0.93 1.32 0.84 1.01 1.10 0.98 1.01 -5.34%
  QoQ % -29.55% 57.14% -16.83% -8.18% 12.24% -2.97% -
  Horiz. % 92.08% 130.69% 83.17% 100.00% 108.91% 97.03% 100.00%
P/NAPS 7.93 8.73 9.56 8.25 7.87 8.87 9.05 -8.41%
  QoQ % -9.16% -8.68% 15.88% 4.83% -11.27% -1.99% -
  Horiz. % 87.62% 96.46% 105.64% 91.16% 86.96% 98.01% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 07/11/16 26/08/16 24/05/16 25/02/16 30/11/15 21/08/15 25/05/15 -
Price 2.1500 2.1000 2.3300 2.2400 2.0900 1.7500 2.1000 -
P/RPS 14.68 13.91 16.49 16.72 16.60 12.92 17.27 -10.24%
  QoQ % 5.54% -15.65% -1.38% 0.72% 28.48% -25.19% -
  Horiz. % 85.00% 80.54% 95.48% 96.82% 96.12% 74.81% 100.00%
P/EPS 63.57 67.16 76.94 76.97 76.40 58.71 81.53 -15.25%
  QoQ % -5.35% -12.71% -0.04% 0.75% 30.13% -27.99% -
  Horiz. % 77.97% 82.37% 94.37% 94.41% 93.71% 72.01% 100.00%
EY 1.57 1.49 1.30 1.30 1.31 1.70 1.23 17.62%
  QoQ % 5.37% 14.62% 0.00% -0.76% -22.94% 38.21% -
  Horiz. % 127.64% 121.14% 105.69% 105.69% 106.50% 138.21% 100.00%
DY 0.93 1.43 0.86 0.89 0.96 1.14 0.95 -1.40%
  QoQ % -34.97% 66.28% -3.37% -7.29% -15.79% 20.00% -
  Horiz. % 97.89% 150.53% 90.53% 93.68% 101.05% 120.00% 100.00%
P/NAPS 7.96 8.08 9.32 9.33 9.09 7.61 9.55 -11.40%
  QoQ % -1.49% -13.30% -0.11% 2.64% 19.45% -20.31% -
  Horiz. % 83.35% 84.61% 97.59% 97.70% 95.18% 79.69% 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.
 


 

169  169  478  1393 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.04+0.075 
 NOVAMSC 0.145+0.01 
 HSI-H4B 0.345+0.06 
 HSI-H4A 0.195+0.065 
 SAPNRG 0.625-0.005 
 KRETAM 0.47+0.01 
 HSI-C3E 0.255-0.05 
 PWORTH 0.25+0.01 
 HSI-C3K 0.37-0.07 
 HSI-C3H 0.46-0.16 

TOP ARTICLES

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