Highlights

[SCICOM] YoY Quarter Result on 2017-06-30 [#4]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 25-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     -13.37%    YoY -     -11.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 47,087 53,682 48,133 44,710 33,120 34,507 34,482 5.32%
  YoY % -12.29% 11.53% 7.66% 34.99% -4.02% 0.07% -
  Horiz. % 136.56% 155.68% 139.59% 129.66% 96.05% 100.07% 100.00%
PBT 11,463 14,286 10,416 6,096 5,059 3,586 3,112 24.25%
  YoY % -19.76% 37.15% 70.87% 20.50% 41.08% 15.23% -
  Horiz. % 368.35% 459.06% 334.70% 195.89% 162.56% 115.23% 100.00%
Tax -1,660 -3,258 85 -34 102 206 689 -
  YoY % 49.05% -3,932.94% 350.00% -133.33% -50.49% -70.10% -
  Horiz. % -240.93% -472.86% 12.34% -4.93% 14.80% 29.90% 100.00%
NP 9,803 11,028 10,501 6,062 5,161 3,792 3,801 17.09%
  YoY % -11.11% 5.02% 73.23% 17.46% 36.10% -0.24% -
  Horiz. % 257.91% 290.13% 276.27% 159.48% 135.78% 99.76% 100.00%
NP to SH 9,870 11,114 10,595 6,594 5,282 3,914 3,806 17.20%
  YoY % -11.19% 4.90% 60.68% 24.84% 34.95% 2.84% -
  Horiz. % 259.33% 292.01% 278.38% 173.25% 138.78% 102.84% 100.00%
Tax Rate 14.48 % 22.81 % -0.82 % 0.56 % -2.02 % -5.74 % -22.14 % -
  YoY % -36.52% 2,881.71% -246.43% 127.72% 64.81% 74.07% -
  Horiz. % -65.40% -103.03% 3.70% -2.53% 9.12% 25.93% 100.00%
Total Cost 37,284 42,654 37,632 38,648 27,959 30,715 30,681 3.30%
  YoY % -12.59% 13.35% -2.63% 38.23% -8.97% 0.11% -
  Horiz. % 121.52% 139.02% 122.66% 125.97% 91.13% 100.11% 100.00%
Net Worth 106,636 92,418 81,754 71,090 71,090 65,166 59,007 10.36%
  YoY % 15.38% 13.04% 15.00% 0.00% 9.09% 10.44% -
  Horiz. % 180.72% 156.62% 138.55% 120.48% 120.48% 110.44% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 10,663 10,663 7,109 5,924 5,924 2,962 2,950 23.86%
  YoY % 0.00% 50.00% 20.00% 0.00% 100.00% 0.40% -
  Horiz. % 361.43% 361.43% 240.95% 200.79% 200.79% 100.40% 100.00%
Div Payout % 108.04 % 95.95 % 67.10 % 89.84 % 112.16 % 75.68 % 77.52 % 5.68%
  YoY % 12.60% 43.00% -25.31% -19.90% 48.20% -2.37% -
  Horiz. % 139.37% 123.77% 86.56% 115.89% 144.69% 97.63% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 106,636 92,418 81,754 71,090 71,090 65,166 59,007 10.36%
  YoY % 15.38% 13.04% 15.00% 0.00% 9.09% 10.44% -
  Horiz. % 180.72% 156.62% 138.55% 120.48% 120.48% 110.44% 100.00%
NOSH 355,454 355,454 355,454 296,211 296,211 296,211 295,038 3.15%
  YoY % 0.00% 0.00% 20.00% 0.00% 0.00% 0.40% -
  Horiz. % 120.48% 120.48% 120.48% 100.40% 100.40% 100.40% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 20.82 % 20.54 % 21.82 % 13.56 % 15.58 % 10.99 % 11.02 % 11.18%
  YoY % 1.36% -5.87% 60.91% -12.97% 41.77% -0.27% -
  Horiz. % 188.93% 186.39% 198.00% 123.05% 141.38% 99.73% 100.00%
ROE 9.26 % 12.03 % 12.96 % 9.28 % 7.43 % 6.01 % 6.45 % 6.21%
  YoY % -23.03% -7.18% 39.66% 24.90% 23.63% -6.82% -
  Horiz. % 143.57% 186.51% 200.93% 143.88% 115.19% 93.18% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.25 15.10 13.54 15.09 11.18 11.65 11.69 2.11%
  YoY % -12.25% 11.52% -10.27% 34.97% -4.03% -0.34% -
  Horiz. % 113.34% 129.17% 115.83% 129.08% 95.64% 99.66% 100.00%
EPS 2.78 3.13 2.98 2.23 1.78 1.32 1.29 13.64%
  YoY % -11.18% 5.03% 33.63% 25.28% 34.85% 2.33% -
  Horiz. % 215.50% 242.64% 231.01% 172.87% 137.98% 102.33% 100.00%
DPS 3.00 3.00 2.00 2.00 2.00 1.00 1.00 20.07%
  YoY % 0.00% 50.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 300.00% 300.00% 200.00% 200.00% 200.00% 100.00% 100.00%
NAPS 0.3000 0.2600 0.2300 0.2400 0.2400 0.2200 0.2000 6.98%
  YoY % 15.38% 13.04% -4.17% 0.00% 9.09% 10.00% -
  Horiz. % 150.00% 130.00% 115.00% 120.00% 120.00% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.25 15.10 13.54 12.58 9.32 9.71 9.70 5.33%
  YoY % -12.25% 11.52% 7.63% 34.98% -4.02% 0.10% -
  Horiz. % 136.60% 155.67% 139.59% 129.69% 96.08% 100.10% 100.00%
EPS 2.78 3.13 2.98 1.86 1.49 1.10 1.07 17.23%
  YoY % -11.18% 5.03% 60.22% 24.83% 35.45% 2.80% -
  Horiz. % 259.81% 292.52% 278.50% 173.83% 139.25% 102.80% 100.00%
DPS 3.00 3.00 2.00 1.67 1.67 0.83 0.83 23.86%
  YoY % 0.00% 50.00% 19.76% 0.00% 101.20% 0.00% -
  Horiz. % 361.45% 361.45% 240.96% 201.20% 201.20% 100.00% 100.00%
NAPS 0.3000 0.2600 0.2300 0.2000 0.2000 0.1833 0.1660 10.36%
  YoY % 15.38% 13.04% 15.00% 0.00% 9.11% 10.42% -
  Horiz. % 180.72% 156.63% 138.55% 120.48% 120.48% 110.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.3000 2.2700 2.0400 1.0800 0.4800 0.3600 0.3900 -
P/RPS 17.36 15.03 15.07 7.16 4.29 3.09 3.34 31.58%
  YoY % 15.50% -0.27% 110.47% 66.90% 38.83% -7.49% -
  Horiz. % 519.76% 450.00% 451.20% 214.37% 128.44% 92.51% 100.00%
P/EPS 82.83 72.60 68.44 48.52 26.92 27.24 30.23 18.27%
  YoY % 14.09% 6.08% 41.06% 80.24% -1.17% -9.89% -
  Horiz. % 274.00% 240.16% 226.40% 160.50% 89.05% 90.11% 100.00%
EY 1.21 1.38 1.46 2.06 3.71 3.67 3.31 -15.43%
  YoY % -12.32% -5.48% -29.13% -44.47% 1.09% 10.88% -
  Horiz. % 36.56% 41.69% 44.11% 62.24% 112.08% 110.88% 100.00%
DY 1.30 1.32 0.98 1.85 4.17 2.78 2.56 -10.67%
  YoY % -1.52% 34.69% -47.03% -55.64% 50.00% 8.59% -
  Horiz. % 50.78% 51.56% 38.28% 72.27% 162.89% 108.59% 100.00%
P/NAPS 7.67 8.73 8.87 4.50 2.00 1.64 1.95 25.61%
  YoY % -12.14% -1.58% 97.11% 125.00% 21.95% -15.90% -
  Horiz. % 393.33% 447.69% 454.87% 230.77% 102.56% 84.10% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 26/08/16 21/08/15 27/08/14 29/08/13 27/08/12 15/08/11 -
Price 2.1200 2.1000 1.7500 1.3500 0.4450 0.3800 0.3900 -
P/RPS 16.00 13.91 12.92 8.94 3.98 3.26 3.34 29.81%
  YoY % 15.03% 7.66% 44.52% 124.62% 22.09% -2.40% -
  Horiz. % 479.04% 416.47% 386.83% 267.66% 119.16% 97.60% 100.00%
P/EPS 76.35 67.16 58.71 60.64 24.96 28.76 30.23 16.68%
  YoY % 13.68% 14.39% -3.18% 142.95% -13.21% -4.86% -
  Horiz. % 252.56% 222.16% 194.21% 200.60% 82.57% 95.14% 100.00%
EY 1.31 1.49 1.70 1.65 4.01 3.48 3.31 -14.30%
  YoY % -12.08% -12.35% 3.03% -58.85% 15.23% 5.14% -
  Horiz. % 39.58% 45.02% 51.36% 49.85% 121.15% 105.14% 100.00%
DY 1.42 1.43 1.14 1.48 4.49 2.63 2.56 -9.35%
  YoY % -0.70% 25.44% -22.97% -67.04% 70.72% 2.73% -
  Horiz. % 55.47% 55.86% 44.53% 57.81% 175.39% 102.73% 100.00%
P/NAPS 7.07 8.08 7.61 5.63 1.85 1.73 1.95 23.92%
  YoY % -12.50% 6.18% 35.17% 204.32% 6.94% -11.28% -
  Horiz. % 362.56% 414.36% 390.26% 288.72% 94.87% 88.72% 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