Highlights

[SCICOM] YoY Quarter Result on 2016-09-30 [#1]

Stock [SCICOM]: SCICOM MSC BHD
Announcement Date 07-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     8.16%    YoY -     23.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 45,838 52,055 44,751 43,479 37,025 34,359 34,225 4.99%
  YoY % -11.94% 16.32% 2.93% 17.43% 7.76% 0.39% -
  Horiz. % 133.93% 152.10% 130.76% 127.04% 108.18% 100.39% 100.00%
PBT 11,770 13,025 9,640 7,166 5,066 3,072 3,792 20.76%
  YoY % -9.64% 35.11% 34.52% 41.45% 64.91% -18.99% -
  Horiz. % 310.39% 343.49% 254.22% 188.98% 133.60% 81.01% 100.00%
Tax -880 -1,089 -12 -83 135 12 -253 23.07%
  YoY % 19.19% -8,975.00% 85.54% -161.48% 1,025.00% 104.74% -
  Horiz. % 347.83% 430.43% 4.74% 32.81% -53.36% -4.74% 100.00%
NP 10,890 11,936 9,628 7,083 5,201 3,084 3,539 20.58%
  YoY % -8.76% 23.97% 35.93% 36.19% 68.64% -12.86% -
  Horiz. % 307.71% 337.27% 272.05% 200.14% 146.96% 87.14% 100.00%
NP to SH 10,972 12,021 9,724 7,250 5,228 3,105 3,539 20.73%
  YoY % -8.73% 23.62% 34.12% 38.68% 68.37% -12.26% -
  Horiz. % 310.03% 339.67% 274.77% 204.86% 147.73% 87.74% 100.00%
Tax Rate 7.48 % 8.36 % 0.12 % 1.16 % -2.66 % -0.39 % 6.67 % 1.93%
  YoY % -10.53% 6,866.67% -89.66% 143.61% -582.05% -105.85% -
  Horiz. % 112.14% 125.34% 1.80% 17.39% -39.88% -5.85% 100.00%
Total Cost 34,948 40,119 35,123 36,396 31,824 31,275 30,686 2.19%
  YoY % -12.89% 14.22% -3.50% 14.37% 1.76% 1.92% -
  Horiz. % 113.89% 130.74% 114.46% 118.61% 103.71% 101.92% 100.00%
Net Worth 106,636 95,972 81,754 74,052 71,090 65,166 59,478 10.21%
  YoY % 11.11% 17.39% 10.40% 4.17% 9.09% 9.56% -
  Horiz. % 179.28% 161.36% 137.45% 124.50% 119.52% 109.56% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 7,109 7,109 7,109 4,443 2,962 - 2,973 15.62%
  YoY % 0.00% 0.00% 60.00% 50.00% 0.00% 0.00% -
  Horiz. % 239.05% 239.05% 239.05% 149.40% 99.60% 0.00% 100.00%
Div Payout % 64.79 % 59.14 % 73.11 % 61.29 % 56.66 % - % 84.03 % -4.24%
  YoY % 9.55% -19.11% 19.29% 8.17% 0.00% 0.00% -
  Horiz. % 77.10% 70.38% 87.00% 72.94% 67.43% 0.00% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 106,636 95,972 81,754 74,052 71,090 65,166 59,478 10.21%
  YoY % 11.11% 17.39% 10.40% 4.17% 9.09% 9.56% -
  Horiz. % 179.28% 161.36% 137.45% 124.50% 119.52% 109.56% 100.00%
NOSH 355,454 355,454 355,454 296,211 296,211 296,211 297,394 3.01%
  YoY % 0.00% 0.00% 20.00% 0.00% 0.00% -0.40% -
  Horiz. % 119.52% 119.52% 119.52% 99.60% 99.60% 99.60% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 23.76 % 22.93 % 21.51 % 16.29 % 14.05 % 8.98 % 10.34 % 14.86%
  YoY % 3.62% 6.60% 32.04% 15.94% 56.46% -13.15% -
  Horiz. % 229.79% 221.76% 208.03% 157.54% 135.88% 86.85% 100.00%
ROE 10.29 % 12.53 % 11.89 % 9.79 % 7.35 % 4.76 % 5.95 % 9.55%
  YoY % -17.88% 5.38% 21.45% 33.20% 54.41% -20.00% -
  Horiz. % 172.94% 210.59% 199.83% 164.54% 123.53% 80.00% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.90 14.64 12.59 14.68 12.50 11.60 11.51 1.92%
  YoY % -11.89% 16.28% -14.24% 17.44% 7.76% 0.78% -
  Horiz. % 112.08% 127.19% 109.38% 127.54% 108.60% 100.78% 100.00%
EPS 3.09 3.38 2.74 2.45 1.76 1.05 1.19 17.22%
  YoY % -8.58% 23.36% 11.84% 39.20% 67.62% -11.76% -
  Horiz. % 259.66% 284.03% 230.25% 205.88% 147.90% 88.24% 100.00%
DPS 2.00 2.00 2.00 1.50 1.00 0.00 1.00 12.23%
  YoY % 0.00% 0.00% 33.33% 50.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 150.00% 100.00% 0.00% 100.00%
NAPS 0.3000 0.2700 0.2300 0.2500 0.2400 0.2200 0.2000 6.98%
  YoY % 11.11% 17.39% -8.00% 4.17% 9.09% 10.00% -
  Horiz. % 150.00% 135.00% 115.00% 125.00% 120.00% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 355,454
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.90 14.64 12.59 12.23 10.42 9.67 9.63 4.99%
  YoY % -11.89% 16.28% 2.94% 17.37% 7.76% 0.42% -
  Horiz. % 133.96% 152.02% 130.74% 127.00% 108.20% 100.42% 100.00%
EPS 3.09 3.38 2.74 2.04 1.47 0.87 1.00 20.67%
  YoY % -8.58% 23.36% 34.31% 38.78% 68.97% -13.00% -
  Horiz. % 309.00% 338.00% 274.00% 204.00% 147.00% 87.00% 100.00%
DPS 2.00 2.00 2.00 1.25 0.83 0.00 0.84 15.54%
  YoY % 0.00% 0.00% 60.00% 50.60% 0.00% 0.00% -
  Horiz. % 238.10% 238.10% 238.10% 148.81% 98.81% 0.00% 100.00%
NAPS 0.3000 0.2700 0.2300 0.2083 0.2000 0.1833 0.1673 10.21%
  YoY % 11.11% 17.39% 10.42% 4.15% 9.11% 9.56% -
  Horiz. % 179.32% 161.39% 137.48% 124.51% 119.55% 109.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.9200 2.1400 1.8100 2.0100 0.5100 0.4000 0.4000 -
P/RPS 14.89 14.61 14.38 13.69 4.08 3.45 3.48 27.39%
  YoY % 1.92% 1.60% 5.04% 235.54% 18.26% -0.86% -
  Horiz. % 427.87% 419.83% 413.22% 393.39% 117.24% 99.14% 100.00%
P/EPS 62.20 63.28 66.16 82.12 28.90 38.16 33.61 10.79%
  YoY % -1.71% -4.35% -19.43% 184.15% -24.27% 13.54% -
  Horiz. % 185.06% 188.28% 196.85% 244.33% 85.99% 113.54% 100.00%
EY 1.61 1.58 1.51 1.22 3.46 2.62 2.98 -9.74%
  YoY % 1.90% 4.64% 23.77% -64.74% 32.06% -12.08% -
  Horiz. % 54.03% 53.02% 50.67% 40.94% 116.11% 87.92% 100.00%
DY 1.04 0.93 1.10 0.75 1.96 0.00 2.50 -13.59%
  YoY % 11.83% -15.45% 46.67% -61.73% 0.00% 0.00% -
  Horiz. % 41.60% 37.20% 44.00% 30.00% 78.40% 0.00% 100.00%
P/NAPS 6.40 7.93 7.87 8.04 2.13 1.82 2.00 21.37%
  YoY % -19.29% 0.76% -2.11% 277.46% 17.03% -9.00% -
  Horiz. % 320.00% 396.50% 393.50% 402.00% 106.50% 91.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 13/11/17 07/11/16 30/11/15 17/11/14 18/11/13 05/11/12 02/11/11 -
Price 1.8700 2.1500 2.0900 2.0000 0.7150 0.4000 0.4500 -
P/RPS 14.50 14.68 16.60 13.63 5.72 3.45 3.91 24.39%
  YoY % -1.23% -11.57% 21.79% 138.29% 65.80% -11.76% -
  Horiz. % 370.84% 375.45% 424.55% 348.59% 146.29% 88.24% 100.00%
P/EPS 60.58 63.57 76.40 81.71 40.51 38.16 37.82 8.16%
  YoY % -4.70% -16.79% -6.50% 101.70% 6.16% 0.90% -
  Horiz. % 160.18% 168.09% 202.01% 216.05% 107.11% 100.90% 100.00%
EY 1.65 1.57 1.31 1.22 2.47 2.62 2.64 -7.53%
  YoY % 5.10% 19.85% 7.38% -50.61% -5.73% -0.76% -
  Horiz. % 62.50% 59.47% 49.62% 46.21% 93.56% 99.24% 100.00%
DY 1.07 0.93 0.96 0.75 1.40 0.00 2.22 -11.44%
  YoY % 15.05% -3.12% 28.00% -46.43% 0.00% 0.00% -
  Horiz. % 48.20% 41.89% 43.24% 33.78% 63.06% 0.00% 100.00%
P/NAPS 6.23 7.96 9.09 8.00 2.98 1.82 2.25 18.48%
  YoY % -21.73% -12.43% 13.63% 168.46% 63.74% -19.11% -
  Horiz. % 276.89% 353.78% 404.00% 355.56% 132.44% 80.89% 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