Highlights

[SCICOM] QoQ Quarter Result on 2016-12-31 [#2]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     0.77%    YoY -     17.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 45,838 47,087 48,786 51,558 52,055 53,682 50,228 -5.91%
  QoQ % -2.65% -3.48% -5.38% -0.95% -3.03% 6.88% -
  Horiz. % 91.26% 93.75% 97.13% 102.65% 103.64% 106.88% 100.00%
PBT 11,770 11,463 12,094 13,192 13,025 14,286 10,713 6.47%
  QoQ % 2.68% -5.22% -8.32% 1.28% -8.83% 33.35% -
  Horiz. % 109.87% 107.00% 112.89% 123.14% 121.58% 133.35% 100.00%
Tax -880 -1,660 -783 -1,160 -1,089 -3,258 -25 971.74%
  QoQ % 46.99% -112.01% 32.50% -6.52% 66.57% -12,932.00% -
  Horiz. % 3,520.00% 6,640.00% 3,132.00% 4,640.00% 4,356.00% 13,032.00% 100.00%
NP 10,890 9,803 11,311 12,032 11,936 11,028 10,688 1.25%
  QoQ % 11.09% -13.33% -5.99% 0.80% 8.23% 3.18% -
  Horiz. % 101.89% 91.72% 105.83% 112.57% 111.68% 103.18% 100.00%
NP to SH 10,972 9,870 11,393 12,114 12,021 11,114 10,764 1.28%
  QoQ % 11.17% -13.37% -5.95% 0.77% 8.16% 3.25% -
  Horiz. % 101.93% 91.69% 105.84% 112.54% 111.68% 103.25% 100.00%
Tax Rate 7.48 % 14.48 % 6.47 % 8.79 % 8.36 % 22.81 % 0.23 % 916.71%
  QoQ % -48.34% 123.80% -26.39% 5.14% -63.35% 9,817.39% -
  Horiz. % 3,252.17% 6,295.65% 2,813.04% 3,821.74% 3,634.78% 9,917.39% 100.00%
Total Cost 34,948 37,284 37,475 39,526 40,119 42,654 39,540 -7.89%
  QoQ % -6.27% -0.51% -5.19% -1.48% -5.94% 7.88% -
  Horiz. % 88.39% 94.29% 94.78% 99.96% 101.46% 107.88% 100.00%
Net Worth 106,636 106,636 103,081 99,527 95,972 92,418 88,863 12.91%
  QoQ % 0.00% 3.45% 3.57% 3.70% 3.85% 4.00% -
  Horiz. % 120.00% 120.00% 116.00% 112.00% 108.00% 104.00% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 7,109 10,663 7,109 7,109 7,109 10,663 7,109 -
  QoQ % -33.33% 50.00% 0.00% 0.00% -33.33% 50.00% -
  Horiz. % 100.00% 150.00% 100.00% 100.00% 100.00% 150.00% 100.00%
Div Payout % 64.79 % 108.04 % 62.40 % 58.68 % 59.14 % 95.95 % 66.04 % -1.26%
  QoQ % -40.03% 73.14% 6.34% -0.78% -38.36% 45.29% -
  Horiz. % 98.11% 163.60% 94.49% 88.86% 89.55% 145.29% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 106,636 106,636 103,081 99,527 95,972 92,418 88,863 12.91%
  QoQ % 0.00% 3.45% 3.57% 3.70% 3.85% 4.00% -
  Horiz. % 120.00% 120.00% 116.00% 112.00% 108.00% 104.00% 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 23.76 % 20.82 % 23.18 % 23.34 % 22.93 % 20.54 % 21.28 % 7.62%
  QoQ % 14.12% -10.18% -0.69% 1.79% 11.64% -3.48% -
  Horiz. % 111.65% 97.84% 108.93% 109.68% 107.75% 96.52% 100.00%
ROE 10.29 % 9.26 % 11.05 % 12.17 % 12.53 % 12.03 % 12.11 % -10.28%
  QoQ % 11.12% -16.20% -9.20% -2.87% 4.16% -0.66% -
  Horiz. % 84.97% 76.47% 91.25% 100.50% 103.47% 99.34% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 12.90 13.25 13.72 14.50 14.64 15.10 14.13 -5.89%
  QoQ % -2.64% -3.43% -5.38% -0.96% -3.05% 6.86% -
  Horiz. % 91.30% 93.77% 97.10% 102.62% 103.61% 106.86% 100.00%
EPS 3.09 2.78 3.21 3.41 3.38 3.13 3.03 1.31%
  QoQ % 11.15% -13.40% -5.87% 0.89% 7.99% 3.30% -
  Horiz. % 101.98% 91.75% 105.94% 112.54% 111.55% 103.30% 100.00%
DPS 2.00 3.00 2.00 2.00 2.00 3.00 2.00 -
  QoQ % -33.33% 50.00% 0.00% 0.00% -33.33% 50.00% -
  Horiz. % 100.00% 150.00% 100.00% 100.00% 100.00% 150.00% 100.00%
NAPS 0.3000 0.3000 0.2900 0.2800 0.2700 0.2600 0.2500 12.91%
  QoQ % 0.00% 3.45% 3.57% 3.70% 3.85% 4.00% -
  Horiz. % 120.00% 120.00% 116.00% 112.00% 108.00% 104.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 12.90 13.25 13.72 14.50 14.64 15.10 14.13 -5.89%
  QoQ % -2.64% -3.43% -5.38% -0.96% -3.05% 6.86% -
  Horiz. % 91.30% 93.77% 97.10% 102.62% 103.61% 106.86% 100.00%
EPS 3.09 2.78 3.21 3.41 3.38 3.13 3.03 1.31%
  QoQ % 11.15% -13.40% -5.87% 0.89% 7.99% 3.30% -
  Horiz. % 101.98% 91.75% 105.94% 112.54% 111.55% 103.30% 100.00%
DPS 2.00 3.00 2.00 2.00 2.00 3.00 2.00 -
  QoQ % -33.33% 50.00% 0.00% 0.00% -33.33% 50.00% -
  Horiz. % 100.00% 150.00% 100.00% 100.00% 100.00% 150.00% 100.00%
NAPS 0.3000 0.3000 0.2900 0.2800 0.2700 0.2600 0.2500 12.91%
  QoQ % 0.00% 3.45% 3.57% 3.70% 3.85% 4.00% -
  Horiz. % 120.00% 120.00% 116.00% 112.00% 108.00% 104.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.9200 2.3000 2.4000 2.1300 2.1400 2.2700 2.3900 -
P/RPS 14.89 17.36 17.49 14.68 14.61 15.03 16.91 -8.12%
  QoQ % -14.23% -0.74% 19.14% 0.48% -2.79% -11.12% -
  Horiz. % 88.05% 102.66% 103.43% 86.81% 86.40% 88.88% 100.00%
P/EPS 62.20 82.83 74.88 62.50 63.28 72.60 78.92 -14.66%
  QoQ % -24.91% 10.62% 19.81% -1.23% -12.84% -8.01% -
  Horiz. % 78.81% 104.95% 94.88% 79.19% 80.18% 91.99% 100.00%
EY 1.61 1.21 1.34 1.60 1.58 1.38 1.27 17.12%
  QoQ % 33.06% -9.70% -16.25% 1.27% 14.49% 8.66% -
  Horiz. % 126.77% 95.28% 105.51% 125.98% 124.41% 108.66% 100.00%
DY 1.04 1.30 0.83 0.94 0.93 1.32 0.84 15.29%
  QoQ % -20.00% 56.63% -11.70% 1.08% -29.55% 57.14% -
  Horiz. % 123.81% 154.76% 98.81% 111.90% 110.71% 157.14% 100.00%
P/NAPS 6.40 7.67 8.28 7.61 7.93 8.73 9.56 -23.45%
  QoQ % -16.56% -7.37% 8.80% -4.04% -9.16% -8.68% -
  Horiz. % 66.95% 80.23% 86.61% 79.60% 82.95% 91.32% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 13/11/17 25/08/17 22/05/17 28/02/17 07/11/16 26/08/16 24/05/16 -
Price 1.8700 2.1200 2.3800 2.2000 2.1500 2.1000 2.3300 -
P/RPS 14.50 16.00 17.34 15.17 14.68 13.91 16.49 -8.21%
  QoQ % -9.38% -7.73% 14.30% 3.34% 5.54% -15.65% -
  Horiz. % 87.93% 97.03% 105.15% 92.00% 89.02% 84.35% 100.00%
P/EPS 60.58 76.35 74.25 64.55 63.57 67.16 76.94 -14.72%
  QoQ % -20.65% 2.83% 15.03% 1.54% -5.35% -12.71% -
  Horiz. % 78.74% 99.23% 96.50% 83.90% 82.62% 87.29% 100.00%
EY 1.65 1.31 1.35 1.55 1.57 1.49 1.30 17.21%
  QoQ % 25.95% -2.96% -12.90% -1.27% 5.37% 14.62% -
  Horiz. % 126.92% 100.77% 103.85% 119.23% 120.77% 114.62% 100.00%
DY 1.07 1.42 0.84 0.91 0.93 1.43 0.86 15.66%
  QoQ % -24.65% 69.05% -7.69% -2.15% -34.97% 66.28% -
  Horiz. % 124.42% 165.12% 97.67% 105.81% 108.14% 166.28% 100.00%
P/NAPS 6.23 7.07 8.21 7.86 7.96 8.08 9.32 -23.53%
  QoQ % -11.88% -13.89% 4.45% -1.26% -1.49% -13.30% -
  Horiz. % 66.85% 75.86% 88.09% 84.33% 85.41% 86.70% 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.
 


 

532  217  498  679 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.645+0.045 
 HSI-H4B 0.365-0.02 
 HSI-C3H 0.405-0.005 
 HSI-C3F 0.410.00 
 BARAKAH 0.155-0.005 
 SEACERA-WC 0.06+0.015 
 MYEG 1.000.00 
 PUC 0.195+0.005 
 IRIS 0.155+0.005 
 TM 3.21+0.07 
Partners & Brokers